{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Control Panel","Summaries","Adjustments","Report","ROR-Model","Taxes","Rate Base","EXPENSES","ENERGY EFFICIENCY SERVICES ADJ","Und Stor","Wexpro","Bad Debt","Incentive","Sporting Events","Advertising","Donations","RESERVE ACCRUAL","Lab Adj","Capital Str","ALLOCATIONS&PRETAX","Revenue","Booked JUN 2015 Rev","Other Rev","Utah Allocation"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":12,"defined_names":1717,"comments":1,"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":"Control Panel","index":0,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[2,"Questar Gas Company",null,null,null,"DEFICIENCY",1,null,"UTAH ADJUSTED"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,{"$f":"Report!K13","v":698308.56190002174},2,null,"WYO ADJUSTED"]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Jun-2015"},null,null,null,"ROE",2]
[null,{"$f":"\"Capital Structure\"&\" : \"&F40","v":"Capital Structure : AVG CAP STR"},null,null,null,{"$f":"+Report!J78","v":9.7728952623819323E-2}]
[]
[]
[]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H73)-SUM(Report!I13:I73))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"JUN 2015 Unadjusted Avg Results",null,"JUN 2015 Adjusted Avg Results",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"2 - A"},2,null,1,{"$f":"H10&\" - \"&\"A\"","v":"1 - A"},2,{"$f":"J10&\" - \"&\"A\"","v":"2 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,null,{"$f":"M10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M12,FALSE)","v":"2015-06-30"},null,"2015-06-30",null,"2015-06-30",null,null,{"$f":"M11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M16,FALSE)","v":"JUN 2015 Adjusted Avg Results"},null,{"$f":"+H9","v":"JUN 2015 Unadjusted Avg Results"},null,{"$f":"+J9","v":"JUN 2015 Adjusted Avg Results"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M19,FALSE)","v":9.8500000000000004E-2},null,9.8500000000000004E-2,null,9.8500000000000004E-2,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M21,FALSE)","v":1.0149999999999999},null,1.0149999999999999,null,1.0149999999999999,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,M22,FALSE)","v":1.6308423478511784E-3},null,{"$f":"+'Bad Debt'!$E$17","v":1.6308423478511784E-3},null,{"$f":"+'Bad Debt'!$E$17","v":1.6308423478511784E-3},null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB JUN 2015"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,M27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,M27,FALSE)","v":"AVG RB JUN 2015"},null,"AVG RB JUN 2015","Y","AVG RB JUN 2015","Y",null,18]
[{"$f":"+A27+1","v":2},"Energy Efficiency Services Adjustment","Energy Efficiency Adj",null,"Y","Energy Efficiency Services Adjustment",null,"Energy Efficiency Services Adjustment","Y","Energy Efficiency Services Adjustment","Y",null,19]
[{"$f":"+A28+1","v":3},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y",null,20]
[4,"Wexpro","3-Wexpro'!A1",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y",null,21]
[5,"Bad Debt","Bad Debt",null,"Y","Bad Debt",null,"Bad Debt","N","Bad Debt","Y",null,22]
[6,"QGC Incentives","Incentives",null,"Y","QGC Incentives",null,"QGC Incentives","N","QGC Incentives","Y",null,23]
[7,"QGC Sporting Events ","Sporting Events",null,"Y","QGC Sporting Events ",null,"QGC Sporting Events ","N","QGC Sporting Events ","Y",null,24]
[8,"QGC Advertising ","Advertising",null,"Y","QGC Advertising ",null,"QGC Advertising ","N","QGC Advertising ","Y",null,25]
[9,"QGC Don & Membership ","Donations",null,"Y","QGC Don & Membership ",null,"QGC Don & Membership ","N","QGC Don & Membership ","Y",null,26]
[10,"QGC Reserve accrual ","RESERVE ACCRUAL",null,"Y","QGC Reserve accrual ",null,"QGC Reserve accrual ","N","QGC Reserve accrual ","Y",null,27]
[11,{"$f":"+F37","v":"QGC Labor Adj "},"Labor Adjustment",null,"Y","QGC Labor Adj ",null,"QGC Labor Adj ","N","QGC Labor Adj ","Y",null,28]
[12,{"$f":"+F38","v":"Distrigas 2014"},"Distrigas & Pretax",null,null,"Distrigas 2014",null,"Distrigas 2014",null,"Distrigas 2014",null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,30]
[{"$f":"+A38+1","v":13},{"$f":"+F40","v":"AVG CAP STR"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,M40,FALSE)","v":"AVG CAP STR"},null,"AVG CAP STR",null,"AVG CAP STR",null,null,31]

{"sheet":"Summaries","index":1,"n_rows":74,"n_cols":18,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11}]
[null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"}]
[null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB JUN 2015"},{"$f":"Adjustments!G9","v":"Energy Efficiency Services Adjustment"},{"$f":"Adjustments!H9","v":"Underground Storage"},{"$f":"Adjustments!I9","v":"Wexpro"},{"$f":"Adjustments!J9","v":"Bad Debt"},{"$f":"Adjustments!K9","v":"QGC Incentives"},{"$f":"Adjustments!L9","v":"QGC Sporting Events "},{"$f":"Adjustments!M9","v":"QGC Advertising "},{"$f":"Adjustments!N9","v":"QGC Don & Membership "},{"$f":"Adjustments!O9","v":"QGC Reserve accrual "},{"$f":"Adjustments!P9","v":"QGC Labor Adj "},null,{"$f":"Adjustments!R9","v":"TOTAL QGC ADJUSTMENTS"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":-26950675.52},{"$f":"Adjustments!H363+Adjustments!H365","v":0},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},null,{"$f":"Adjustments!R363+Adjustments!R365","v":-26950675.52}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":0},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},null,{"$f":"Adjustments!R364","v":0}]
[5,null,null,"System Commodity Revenue",null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":0},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},null,{"$f":"Adjustments!R366","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},null,{"$f":"Adjustments!R501+Adjustments!R505","v":0}]
[7,null,null,"General Related Other Revenue",null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},null,{"$f":"Adjustments!R502+Adjustments!R506","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11:G15)","v":-26950675.52},0,0,0,0,0,0,0,0,{"$f":"SUM(P11:P15)","v":0},null,{"$f":"SUM(R11:R15)","v":-26950675.52}]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":0},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},null,{"$f":"Adjustments!R632+Adjustments!R635","v":0}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":0},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},null,{"$f":"Adjustments!R634+Adjustments!R636","v":0}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F20:F21)","v":0},{"$f":"SUM(G20:G21)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P20:P21)","v":0},null,{"$f":"SUM(R20:R21)","v":0}]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},null,{"$f":"Adjustments!R631","v":0}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},null,{"$f":"Adjustments!R633","v":0}]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P24:P25)","v":0},null,{"$f":"SUM(R24:R25)","v":0}]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":0},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},null,{"$f":"Adjustments!R649","v":0}]
[19,null,null,"Distribution",null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":0},{"$f":"Adjustments!H752","v":0},{"$f":"Adjustments!I752","v":0},{"$f":"Adjustments!J752","v":0},{"$f":"Adjustments!K752","v":0},{"$f":"Adjustments!L752","v":0},{"$f":"Adjustments!M752","v":0},{"$f":"Adjustments!N752","v":0},{"$f":"Adjustments!O752","v":0},{"$f":"Adjustments!P752","v":0},null,{"$f":"Adjustments!R752","v":0}]
[20,null,null,"Customer Accounts",null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":0},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":-1051912.8774490394},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":0},{"$f":"Adjustments!M805","v":0},{"$f":"Adjustments!N805","v":0},{"$f":"Adjustments!O805","v":0},{"$f":"Adjustments!P805","v":0},null,{"$f":"Adjustments!R805","v":-1051912.8774490394}]
[21,null,null,"Customer Service & Information",null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":-26950675.52},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":0},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":-22941.044672000004},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":0},{"$f":"Adjustments!P833","v":0},null,{"$f":"Adjustments!R833","v":-26973616.564672001}]
[22,null,null,"Administrative & General",null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":0},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":-3203728.6447863923},{"$f":"Adjustments!L889","v":-81518.743712121228},{"$f":"Adjustments!M889","v":0},{"$f":"Adjustments!N889","v":-228710.92430350001},{"$f":"Adjustments!O889","v":388350.326},{"$f":"Adjustments!P889","v":3108418.3118999302},null,{"$f":"Adjustments!R889","v":-17189.674902083352}]
[23,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F33)","v":0},{"$f":"SUM(G29:G33)","v":-26950675.52},0,0,-1051912.8774490394,-3203728.6447863923,-81518.743712121228,-22941.044672000004,-228710.92430350001,388350.326,{"$f":"SUM(P29:P33)","v":3108418.3118999302},null,{"$f":"SUM(R29:R33)","v":-28042719.117023125}]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":0},{"$f":"Adjustments!H913","v":0},{"$f":"Adjustments!I913","v":0},{"$f":"Adjustments!J913","v":0},{"$f":"Adjustments!K913","v":0},{"$f":"Adjustments!L913","v":0},{"$f":"Adjustments!M913","v":0},{"$f":"Adjustments!N913","v":0},{"$f":"Adjustments!O913","v":0},{"$f":"Adjustments!P913","v":0},null,{"$f":"Adjustments!R913","v":0}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":0},{"$f":"Adjustments!H921","v":0},{"$f":"Adjustments!I921","v":0},{"$f":"Adjustments!J921","v":0},{"$f":"Adjustments!K921","v":0},{"$f":"Adjustments!L921","v":0},{"$f":"Adjustments!M921","v":0},{"$f":"Adjustments!N921","v":0},{"$f":"Adjustments!O921","v":0},{"$f":"Adjustments!P921","v":0},null,{"$f":"Adjustments!R921","v":0}]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":0},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":0},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":400520.82467488962},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":1219834.8992134815},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":31038.648882422789},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":8734.9117288261932},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":87082.770805448061},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":-147866.2312885485},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":-1183545.0372428799},null,{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":415800.78677363973}]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F37:F39)","v":0},{"$f":"SUM(G37:G39)","v":0},0,0,400520.82467488962,1219834.8992134815,31038.648882422789,8734.9117288261932,87082.770805448061,-147866.2312885485,{"$f":"SUM(P37:P39)","v":-1183545.0372428799},null,{"$f":"SUM(R37:R39)","v":415800.78677363973}]
[]
[]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,{"$f":"+F22+F26+F34+F40","v":0},{"$f":"+G22+G26+G34+G40","v":-26950675.52},0,0,-651392.05277414969,-1983893.7455729109,-50480.094829698442,-14206.13294317381,-141628.15349805195,240484.0947114515,{"$f":"+P22+P26+P34+P40","v":1924873.2746570504},null,{"$f":"+R22+R26+R34+R40","v":-27626918.330249485}]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,{"$f":"+F16-F43","v":0},{"$f":"+G16-G43","v":0},0,0,651392.05277414969,1983893.7455729109,50480.094829698442,14206.13294317381,141628.15349805195,-240484.0947114515,{"$f":"+P16-P43","v":-1924873.2746570504},null,{"$f":"+R16-R43","v":676242.81024948508}]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,{"$f":"Adjustments!F1095","v":-73965229.439166546},{"$f":"Adjustments!G1095","v":0},{"$f":"Adjustments!H1095","v":0},{"$f":"Adjustments!I1095","v":-5037992.62029},{"$f":"Adjustments!J1095","v":0},{"$f":"Adjustments!K1095","v":0},{"$f":"Adjustments!L1095","v":0},{"$f":"Adjustments!M1095","v":0},{"$f":"Adjustments!N1095","v":0},{"$f":"Adjustments!O1095","v":0},{"$f":"Adjustments!P1095","v":0},null,{"$f":"Adjustments!R1095","v":-79003222.059456557}]
[34,null,105,"Gas Plant Held For Future Use",null,{"$f":"Adjustments!F1099","v":0},{"$f":"Adjustments!G1099","v":0},{"$f":"Adjustments!H1099","v":0},{"$f":"Adjustments!I1099","v":0},{"$f":"Adjustments!J1099","v":0},{"$f":"Adjustments!K1099","v":0},{"$f":"Adjustments!L1099","v":0},{"$f":"Adjustments!M1099","v":0},{"$f":"Adjustments!N1099","v":0},{"$f":"Adjustments!O1099","v":0},{"$f":"Adjustments!P1099","v":0},null,{"$f":"Adjustments!R1099","v":0}]
[35,null,106,"Completed Construction Not Classified",null,{"$f":"Adjustments!F1106","v":-7378089.7865000013},{"$f":"Adjustments!G1106","v":0},{"$f":"Adjustments!H1106","v":0},{"$f":"Adjustments!I1106","v":0},{"$f":"Adjustments!J1106","v":0},{"$f":"Adjustments!K1106","v":0},{"$f":"Adjustments!L1106","v":0},{"$f":"Adjustments!M1106","v":0},{"$f":"Adjustments!N1106","v":0},{"$f":"Adjustments!O1106","v":0},{"$f":"Adjustments!P1106","v":0},null,{"$f":"Adjustments!R1106","v":-7378089.7865000013}]
[36,null,108,"Accumulated Depreciation",null,{"$f":"Adjustments!F1113","v":19080639.103333376},{"$f":"Adjustments!G1113","v":0},{"$f":"Adjustments!H1113","v":0},{"$f":"Adjustments!I1113","v":4253223.1765274992},{"$f":"Adjustments!J1113","v":0},{"$f":"Adjustments!K1113","v":0},{"$f":"Adjustments!L1113","v":0},{"$f":"Adjustments!M1113","v":0},{"$f":"Adjustments!N1113","v":0},{"$f":"Adjustments!O1113","v":0},{"$f":"Adjustments!P1113","v":0},null,{"$f":"Adjustments!R1113","v":23333862.279860877}]
[37,null,111,"Accumulated Amort & Depletion",null,{"$f":"Adjustments!F1120","v":9812.6891666669399},{"$f":"Adjustments!G1120","v":0},{"$f":"Adjustments!H1120","v":0},{"$f":"Adjustments!I1120","v":384021.75443624996},{"$f":"Adjustments!J1120","v":0},{"$f":"Adjustments!K1120","v":0},{"$f":"Adjustments!L1120","v":0},{"$f":"Adjustments!M1120","v":0},{"$f":"Adjustments!N1120","v":0},{"$f":"Adjustments!O1120","v":0},{"$f":"Adjustments!P1120","v":0},null,{"$f":"Adjustments!R1120","v":393834.44360291684}]
[38,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"Adjustments!F1127","v":4380342.75},{"$f":"Adjustments!G1127","v":0},{"$f":"Adjustments!H1127","v":0},{"$f":"Adjustments!I1127","v":0},{"$f":"Adjustments!J1127","v":0},{"$f":"Adjustments!K1127","v":0},{"$f":"Adjustments!L1127","v":0},{"$f":"Adjustments!M1127","v":0},{"$f":"Adjustments!N1127","v":0},{"$f":"Adjustments!O1127","v":0},{"$f":"Adjustments!P1127","v":0},null,{"$f":"Adjustments!R1127","v":4380342.75}]
[39,null,"Total Net Utility Plant",null,null,{"$f":"SUM(F52:F57)","v":-57872524.683166511},{"$f":"SUM(G52:G57)","v":0},0,-400747.68932625081,0,0,0,0,0,0,{"$f":"SUM(P52:P57)","v":0},null,{"$f":"SUM(R52:R57)","v":-58273272.372492768}]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,{"$f":"Adjustments!F1145","v":599626.08333333733},{"$f":"Adjustments!G1145","v":0},{"$f":"Adjustments!H1145","v":0},{"$f":"Adjustments!I1145","v":0},{"$f":"Adjustments!J1145","v":0},{"$f":"Adjustments!K1145","v":0},{"$f":"Adjustments!L1145","v":0},{"$f":"Adjustments!M1145","v":0},{"$f":"Adjustments!N1145","v":0},{"$f":"Adjustments!O1145","v":0},{"$f":"Adjustments!P1145","v":0},null,{"$f":"Adjustments!R1145","v":599626.08333333733}]
[42,null,"164-1","Gas Stored Underground",null,{"$f":"Adjustments!F1149","v":0},{"$f":"Adjustments!G1149","v":0},{"$f":"Adjustments!H1149","v":-26098151.32},{"$f":"Adjustments!I1149","v":0},{"$f":"Adjustments!J1149","v":0},{"$f":"Adjustments!K1149","v":0},{"$f":"Adjustments!L1149","v":0},{"$f":"Adjustments!M1149","v":0},{"$f":"Adjustments!N1149","v":0},{"$f":"Adjustments!O1149","v":0},{"$f":"Adjustments!P1149","v":0},null,{"$f":"Adjustments!R1149","v":-26098151.32}]
[43,null,165,"Prepayments",null,{"$f":"Adjustments!F1153","v":-1181268.4312499999},{"$f":"Adjustments!G1153","v":0},{"$f":"Adjustments!H1153","v":0},{"$f":"Adjustments!I1153","v":0},{"$f":"Adjustments!J1153","v":0},{"$f":"Adjustments!K1153","v":0},{"$f":"Adjustments!L1153","v":0},{"$f":"Adjustments!M1153","v":0},{"$f":"Adjustments!N1153","v":0},{"$f":"Adjustments!O1153","v":0},{"$f":"Adjustments!P1153","v":0},null,{"$f":"Adjustments!R1153","v":-1181268.4312499999}]
[null,null,190,"Accum Deferred Income Taxes",null,{"$f":"Adjustments!F1160+Adjustments!F1167","v":-145176.27666666656},{"$f":"Adjustments!G1160+Adjustments!G1167","v":0},{"$f":"Adjustments!H1160+Adjustments!H1167","v":0},{"$f":"Adjustments!I1160+Adjustments!I1167","v":0},{"$f":"Adjustments!J1160+Adjustments!J1167","v":0},{"$f":"Adjustments!K1160+Adjustments!K1167","v":0},{"$f":"Adjustments!L1160+Adjustments!L1167","v":0},{"$f":"Adjustments!M1160+Adjustments!M1167","v":0},{"$f":"Adjustments!N1160+Adjustments!N1167","v":0},{"$f":"Adjustments!O1160+Adjustments!O1167","v":0},{"$f":"Adjustments!P1160+Adjustments!P1167","v":0},null,{"$f":"Adjustments!R1160+Adjustments!R1167","v":-145176.27666666656}]
[{"$f":"+A63+1","v":44},null,"235-1","Customer Deposits",null,{"$f":"Adjustments!F1172","v":-48703.226250000211},{"$f":"Adjustments!G1172","v":0},{"$f":"Adjustments!H1172","v":0},{"$f":"Adjustments!I1172","v":0},{"$f":"Adjustments!J1172","v":0},{"$f":"Adjustments!K1172","v":0},{"$f":"Adjustments!L1172","v":0},{"$f":"Adjustments!M1172","v":0},{"$f":"Adjustments!N1172","v":0},{"$f":"Adjustments!O1172","v":0},{"$f":"Adjustments!P1172","v":0},null,{"$f":"Adjustments!R1172","v":-48703.226250000211}]
[45,null,252,"Misc Customer Credits",null,{"$f":"Adjustments!F1177","v":2395329.1162500004},{"$f":"Adjustments!G1177","v":0},{"$f":"Adjustments!H1177","v":0},{"$f":"Adjustments!I1177","v":0},{"$f":"Adjustments!J1177","v":0},{"$f":"Adjustments!K1177","v":0},{"$f":"Adjustments!L1177","v":0},{"$f":"Adjustments!M1177","v":0},{"$f":"Adjustments!N1177","v":0},{"$f":"Adjustments!O1177","v":0},{"$f":"Adjustments!P1177","v":0},null,{"$f":"Adjustments!R1177","v":2395329.1162500004}]
[46,null,"253-1","Unclaimed Customer Deposits",null,{"$f":"Adjustments!F1181","v":1013.109999999986},{"$f":"Adjustments!G1181","v":0},{"$f":"Adjustments!H1181","v":0},{"$f":"Adjustments!I1181","v":0},{"$f":"Adjustments!J1181","v":0},{"$f":"Adjustments!K1181","v":0},{"$f":"Adjustments!L1181","v":0},{"$f":"Adjustments!M1181","v":0},{"$f":"Adjustments!N1181","v":0},{"$f":"Adjustments!O1181","v":0},{"$f":"Adjustments!P1181","v":0},null,{"$f":"Adjustments!R1181","v":1013.109999999986}]
[47,null,255,"Deferred Investment Tax Credits",null,{"$f":"Adjustments!F1188","v":-80753.571666666743},{"$f":"Adjustments!G1188","v":0},{"$f":"Adjustments!H1188","v":0},{"$f":"Adjustments!I1188","v":0},{"$f":"Adjustments!J1188","v":0},{"$f":"Adjustments!K1188","v":0},{"$f":"Adjustments!L1188","v":0},{"$f":"Adjustments!M1188","v":0},{"$f":"Adjustments!N1188","v":0},{"$f":"Adjustments!O1188","v":0},{"$f":"Adjustments!P1188","v":0},null,{"$f":"Adjustments!R1188","v":-80753.571666666743}]
[48,null,282,"Accum Deferred Income Taxes",null,{"$f":"(Adjustments!F1195+Adjustments!F1202+Adjustments!F1206)","v":15977300.705833321},{"$f":"(Adjustments!G1195+Adjustments!G1202+Adjustments!G1206)","v":0},{"$f":"(Adjustments!H1195+Adjustments!H1202+Adjustments!H1206)","v":0},{"$f":"(Adjustments!I1195+Adjustments!I1202+Adjustments!I1206)","v":0},{"$f":"(Adjustments!J1195+Adjustments!J1202+Adjustments!J1206)","v":0},{"$f":"(Adjustments!K1195+Adjustments!K1202+Adjustments!K1206)","v":0},{"$f":"(Adjustments!L1195+Adjustments!L1202+Adjustments!L1206)","v":0},{"$f":"(Adjustments!M1195+Adjustments!M1202+Adjustments!M1206)","v":0},{"$f":"(Adjustments!N1195+Adjustments!N1202+Adjustments!N1206)","v":0},{"$f":"(Adjustments!O1195+Adjustments!O1202+Adjustments!O1206)","v":0},{"$f":"(Adjustments!P1195+Adjustments!P1202+Adjustments!P1206)","v":0},null,{"$f":"(Adjustments!R1195+Adjustments!R1202+Adjustments!R1206)","v":15977300.705833321}]
[49,null,null,"Working Capital - Cash",null,{"$f":"Adjustments!F1244","v":0},{"$f":"Adjustments!G1244","v":-74945.029185753418},{"$f":"Adjustments!H1244","v":0},{"$f":"Adjustments!I1244","v":0},{"$f":"Adjustments!J1244","v":-1811.4052974404435},{"$f":"Adjustments!K1244","v":-5516.8552102917929},{"$f":"Adjustments!L1244","v":-140.37615411546278},{"$f":"Adjustments!M1244","v":-39.504725855675112},{"$f":"Adjustments!N1244","v":-393.84267342608968},{"$f":"Adjustments!O1244","v":668.74344145787188},{"$f":"Adjustments!P1244","v":5352.729791169606},null,{"$f":"Adjustments!R1244","v":-76825.540014255399}]
[50,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F61:F70)","v":17517367.509583324},{"$f":"SUM(G61:G70)","v":-74945.029185753418},-26098151.32,0,-1811.4052974404435,-5516.8552102917929,-140.37615411546278,-39.504725855675112,-393.84267342608968,668.74344145787188,{"$f":"SUM(P61:P70)","v":5352.729791169606},null,{"$f":"SUM(R61:R70)","v":-8657609.35043093}]
[]
[]
[{"$f":"+A71+1","v":51},"TOTAL RATE BASE",null,null,null,{"$f":"+F58+F71","v":-40355157.173583187},{"$f":"+G58+G71","v":-74945.029185753418},-26098151.32,-400747.68932625081,-1811.4052974404435,-5516.8552102917929,-140.37615411546278,-39.504725855675112,-393.84267342608968,668.74344145787188,{"$f":"+P58+P71","v":5352.729791169606},null,{"$f":"+R58+R71","v":-66930881.722923696}]

{"sheet":"Adjustments","index":2,"n_rows":1254,"n_cols":21,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,{"$f":"IF(P8=\"Y\",1,0)","v":1}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$54,5)","v":"Y"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB JUN 2015"},"Energy Efficiency Services Adjustment","Underground Storage","Wexpro","Bad Debt","QGC Incentives","QGC Sporting Events ","QGC Advertising ","QGC Don & Membership ","QGC Reserve accrual ","QGC Labor Adj ",null,"TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$15","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F16:P16)","v":0},null,{"$f":"SUM(R16:R16)","v":0},{"$f":"+T16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F18:P18)","v":0},null,{"$f":"SUM(R18:R18)","v":0},{"$f":"+T18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F20:P20)","v":0},null,{"$f":"SUM(R20:R20)","v":0},{"$f":"+T20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},{"$f":"G1*SUM(G16:G20)","v":0},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":0},0,0,0,0,0,{"$f":"SUM(O16:O20)","v":0},{"$f":"SUM(P16:P20)","v":0},null,{"$f":"SUM(F21:P21)","v":0},null,{"$f":"SUM(R21:R21)","v":0},{"$f":"+T21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$22","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:P23)","v":0},null,{"$f":"SUM(R23:R23)","v":0},{"$f":"+T23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F25:P25)","v":0},null,{"$f":"SUM(R25:R25)","v":0},{"$f":"+T25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F27:P27)","v":0},null,{"$f":"SUM(R27:R27)","v":0},{"$f":"+T27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F29:P29)","v":0},null,{"$f":"SUM(R29:R29)","v":0},{"$f":"+T29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},{"$f":"G1*SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,0,{"$f":"SUM(O25:O29)","v":0},{"$f":"SUM(P25:P29)","v":0},null,{"$f":"SUM(F30:P30)","v":0},null,{"$f":"SUM(R30:R30)","v":0},{"$f":"+T30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$31","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:P32)","v":0},null,{"$f":"SUM(R32:R32)","v":0},{"$f":"+T32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F34:P34)","v":0},null,{"$f":"SUM(R34:R34)","v":0},{"$f":"+T34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F36:P36)","v":0},null,{"$f":"SUM(R36:R36)","v":0},{"$f":"+T36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F38:P38)","v":0},null,{"$f":"SUM(R38:R38)","v":0},{"$f":"+T38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},{"$f":"G1*SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},0,0,0,0,0,{"$f":"SUM(O34:O38)","v":0},{"$f":"SUM(P34:P38)","v":0},null,{"$f":"SUM(F39:P39)","v":0},null,{"$f":"SUM(R39:R39)","v":0},{"$f":"+T39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$40","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:P41)","v":0},null,{"$f":"SUM(R41:R41)","v":0},{"$f":"+T41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T42-'ROR-Model'!G42","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$42","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F43:P43)","v":0},null,{"$f":"SUM(R43:R43)","v":0},{"$f":"+T43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F45:P45)","v":0},null,{"$f":"SUM(R45:R45)","v":0},{"$f":"+T45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$46","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F47:P47)","v":0},null,{"$f":"SUM(R47:R47)","v":0},{"$f":"+T47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},{"$f":"G1*SUM(G43:G47)","v":0},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,0,0,0,0,{"$f":"SUM(O43:O47)","v":0},{"$f":"SUM(P43:P47)","v":0},null,{"$f":"SUM(R43:R47)","v":0},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"+T48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$49","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:P50)","v":0},null,{"$f":"SUM(R50:R50)","v":0},{"$f":"+T50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F52:P52)","v":0},null,{"$f":"SUM(R52:R52)","v":0},{"$f":"+T52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F53:P53)","v":0},null,{"$f":"SUM(R53:R53)","v":0},{"$f":"+T53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"G1*Revenue!$I$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F54:P54)","v":0},null,{"$f":"SUM(R54:R54)","v":0},{"$f":"+T54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F55:P55)","v":0},null,{"$f":"SUM(R55:R55)","v":0},{"$f":"+T55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"G1*Revenue!$I$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F56:P56)","v":0},null,{"$f":"SUM(R56:R56)","v":0},{"$f":"+T56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},{"$f":"G1*SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,0,{"$f":"SUM(O52:O56)","v":0},{"$f":"SUM(P52:P56)","v":0},null,{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"+T57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,{"$f":"G1*Revenue!$I$58","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:P59)","v":0},null,{"$f":"SUM(R59:R59)","v":0},{"$f":"+T59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$60","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F61:P61)","v":0},null,{"$f":"SUM(R61:R61)","v":0},{"$f":"+T61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,{"$f":"G1*Revenue!$I$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$62","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F63:P63)","v":0},null,{"$f":"SUM(R63:R63)","v":0},{"$f":"+T63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,{"$f":"G1*Revenue!$I$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$64","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F65:P65)","v":0},null,{"$f":"SUM(R65:R65)","v":0},{"$f":"+T65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},{"$f":"G1*SUM(G61:G65)","v":0},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,0,{"$f":"SUM(O61:O65)","v":0},{"$f":"SUM(P61:P65)","v":0},null,{"$f":"SUM(R61:R65)","v":0},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"+T66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$67","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:P68)","v":0},null,{"$f":"SUM(R68:R68)","v":0},{"$f":"+T68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$69","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F70:P70)","v":0},null,{"$f":"SUM(R70:R70)","v":0},{"$f":"+T70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$71","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F72:P72)","v":0},null,{"$f":"SUM(R72:R72)","v":0},{"$f":"+T72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F74:P74)","v":0},null,{"$f":"SUM(R74:R74)","v":0},{"$f":"+T74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"G1*SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,0,{"$f":"SUM(O70:O74)","v":0},{"$f":"SUM(P70:P74)","v":0},null,{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"+T75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$76","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:P77)","v":0},null,{"$f":"SUM(R77:R77)","v":0},{"$f":"+T77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F79:P79)","v":0},null,{"$f":"SUM(R79:R79)","v":0},{"$f":"+T79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F81:P81)","v":0},null,{"$f":"SUM(R81:R81)","v":0},{"$f":"+T81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F83:P83)","v":0},null,{"$f":"SUM(R83:R83)","v":0},{"$f":"+T83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},{"$f":"G1*SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,0,{"$f":"SUM(O79:O83)","v":0},{"$f":"SUM(P79:P83)","v":0},null,{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"+T84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$85","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:P86)","v":0},null,{"$f":"SUM(R86:R86)","v":0},{"$f":"+T86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F88:P88)","v":0},null,{"$f":"SUM(R88:R88)","v":0},{"$f":"+T88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F90:P90)","v":0},null,{"$f":"SUM(R90:R90)","v":0},{"$f":"+T90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F92:P92)","v":0},null,{"$f":"SUM(R92:R92)","v":0},{"$f":"+T92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},{"$f":"G1*SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},0,0,0,0,0,{"$f":"SUM(O88:O92)","v":0},{"$f":"SUM(P88:P92)","v":0},null,{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"+T93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$94","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:P95)","v":0},null,{"$f":"SUM(R95:R95)","v":0},{"$f":"+T95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T96-'ROR-Model'!G96","v":0}]
[null,"IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$96","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F97:P97)","v":0},null,{"$f":"SUM(R97:R97)","v":0},{"$f":"+T97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$98","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F99:P99)","v":0},null,{"$f":"SUM(R99:R99)","v":0},{"$f":"+T99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$100","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F101:P101)","v":0},null,{"$f":"SUM(R101:R101)","v":0},{"$f":"+T101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},{"$f":"G1*SUM(G97:G101)","v":0},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":0},0,0,0,0,0,{"$f":"SUM(O97:O101)","v":0},{"$f":"SUM(P97:P101)","v":0},null,{"$f":"SUM(R97:R101)","v":0},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"+T102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$103","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:P104)","v":0},null,{"$f":"SUM(R104:R104)","v":0},{"$f":"+T104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F106:P106)","v":0},null,{"$f":"SUM(R106:R106)","v":0},{"$f":"+T106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F108:P108)","v":0},null,{"$f":"SUM(R108:R108)","v":0},{"$f":"+T108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F110:P110)","v":0},null,{"$f":"SUM(R110:R110)","v":0},{"$f":"+T110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},{"$f":"G1*SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,0,{"$f":"SUM(O106:O110)","v":0},{"$f":"SUM(P106:P110)","v":0},null,{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"+T111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$112","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:P113)","v":0},null,{"$f":"SUM(R113:R113)","v":0},{"$f":"+T113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$114","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F115:P115)","v":0},null,{"$f":"SUM(R115:R115)","v":0},{"$f":"+T115-'ROR-Model'!G115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F117:P117)","v":0},null,{"$f":"SUM(R117:R117)","v":0},{"$f":"+T117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F119:P119)","v":0},null,{"$f":"SUM(R119:R119)","v":0},{"$f":"+T119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"G1*SUM(G115:G119)","v":0},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},0,0,0,0,0,{"$f":"SUM(O115:O119)","v":0},{"$f":"SUM(P115:P119)","v":0},null,{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"+T120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$121","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:P122)","v":0},null,{"$f":"SUM(R122:R122)","v":0},{"$f":"+T122-'ROR-Model'!G122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T123-'ROR-Model'!G123","v":0}]
[null,"FT-1","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$123","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F124:P124)","v":0},null,{"$f":"SUM(R124:R124)","v":0},{"$f":"+T124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$125","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F126:P126)","v":0},null,{"$f":"SUM(R126:R126)","v":0},{"$f":"+T126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F128:P128)","v":0},null,{"$f":"SUM(R128:R128)","v":0},{"$f":"+T128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},{"$f":"G1*SUM(G124:G128)","v":0},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,0,{"$f":"SUM(O124:O128)","v":0},{"$f":"SUM(P124:P128)","v":0},null,{"$f":"SUM(R124:R128)","v":0},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"+T129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$130","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:P131)","v":0},null,{"$f":"SUM(R131:R131)","v":0},{"$f":"+T131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F133:P133)","v":0},null,{"$f":"SUM(R133:R133)","v":0},{"$f":"+T133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F135:P135)","v":0},null,{"$f":"SUM(R135:R135)","v":0},{"$f":"+T135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F137:P137)","v":0},null,{"$f":"SUM(R137:R137)","v":0},{"$f":"+T137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"G1*SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,0,{"$f":"SUM(O133:O137)","v":0},{"$f":"SUM(P133:P137)","v":0},null,{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"+T138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$139","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:P140)","v":0},null,{"$f":"SUM(R140:R140)","v":0},{"$f":"+T140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$141","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F142:P142)","v":0},null,{"$f":"SUM(R142:R142)","v":0},{"$f":"+T142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$143","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F144:P144)","v":0},null,{"$f":"SUM(R144:R144)","v":0},{"$f":"+T144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F146:P146)","v":0},null,{"$f":"SUM(R146:R146)","v":0},{"$f":"+T146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},{"$f":"G1*SUM(G142:G146)","v":0},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,0,0,{"$f":"SUM(O142:O146)","v":0},{"$f":"SUM(P142:P146)","v":0},null,{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"+T147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$148","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:P149)","v":0},null,{"$f":"SUM(R149:R149)","v":0},{"$f":"+T149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$150","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F151:P151)","v":0},null,{"$f":"SUM(R151:R151)","v":0},{"$f":"+T151-'ROR-Model'!G151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F153:P153)","v":0},null,{"$f":"SUM(R153:R153)","v":0},{"$f":"+T153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F155:P155)","v":0},null,{"$f":"SUM(R155:R155)","v":0},{"$f":"+T155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"G1*SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,0,{"$f":"SUM(O151:O155)","v":0},{"$f":"SUM(P151:P155)","v":0},null,{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"+T156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$157","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:P158)","v":0},null,{"$f":"SUM(R158:R158)","v":0},{"$f":"+T158-'ROR-Model'!G158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T159-'ROR-Model'!G159","v":0}]
[null,"IT","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$159","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F160:P160)","v":0},null,{"$f":"SUM(R160:R160)","v":0},{"$f":"+T160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$161","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F162:P162)","v":0},null,{"$f":"SUM(R162:R162)","v":0},{"$f":"+T162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F164:P164)","v":0},null,{"$f":"SUM(R164:R164)","v":0},{"$f":"+T164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},{"$f":"G1*SUM(G160:G164)","v":0},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,0,0,{"$f":"SUM(O160:O164)","v":0},{"$f":"SUM(P160:P164)","v":0},null,{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"+T165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$166","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:P167)","v":0},null,{"$f":"SUM(R167:R167)","v":0},{"$f":"+T167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F169:P169)","v":0},null,{"$f":"SUM(R169:R169)","v":0},{"$f":"+T169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F171:P171)","v":0},null,{"$f":"SUM(R171:R171)","v":0},{"$f":"+T171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F173:P173)","v":0},null,{"$f":"SUM(R173:R173)","v":0},{"$f":"+T173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},{"$f":"G1*SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,0,{"$f":"SUM(O169:O173)","v":0},{"$f":"SUM(P169:P173)","v":0},null,{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"+T174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$175","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:P176)","v":0},null,{"$f":"SUM(R176:R176)","v":0},{"$f":"+T176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F178:P178)","v":0},null,{"$f":"SUM(R178:R178)","v":0},{"$f":"+T178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F180:P180)","v":0},null,{"$f":"SUM(R180:R180)","v":0},{"$f":"+T180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F182:P182)","v":0},null,{"$f":"SUM(R182:R182)","v":0},{"$f":"+T182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},{"$f":"G1*SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,0,{"$f":"SUM(O178:O182)","v":0},{"$f":"SUM(P178:P182)","v":0},null,{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"+T183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$184","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:P185)","v":0},null,{"$f":"SUM(R185:R185)","v":0},{"$f":"+T185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F187:P187)","v":0},null,{"$f":"SUM(R187:R187)","v":0},{"$f":"+T187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F189:P189)","v":0},null,{"$f":"SUM(R189:R189)","v":0},{"$f":"+T189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F191:P191)","v":0},null,{"$f":"SUM(R191:R191)","v":0},{"$f":"+T191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},{"$f":"G1*SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,0,{"$f":"SUM(O187:O191)","v":0},{"$f":"SUM(P187:P191)","v":0},null,{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"+T192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$193","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:P194)","v":0},null,{"$f":"SUM(R194:R194)","v":0},{"$f":"+T194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,{"$f":"G1*Revenue!$I$195","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F196:P196)","v":0},null,{"$f":"SUM(R196:R196)","v":0},{"$f":"+T196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,{"$f":"'ENERGY EFFICIENCY SERVICES ADJ'!E12","v":-26803015},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F197:P197)","v":-26803015},null,{"$f":"SUM(R197:R197)","v":-26803015},{"$f":"+T197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":-26803015},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},0,{"$f":"+J16+J34+J43+J52+J61+J70+J79+J88+J97+J106+J115+J124+J133+J142+J151+J160+J169+J178+J187+J25+J196+J197","v":0},0,0,0,0,0,{"$f":"+P16+P34+P43+P52+P61+P70+P79+P88+P97+P106+P115+P124+P133+P142+P151+P160+P169+P178+P187+P25+P196+P197","v":0},null,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":-26803015},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196+T197","v":-26803015},{"$f":"+T200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},{"$f":"G1*+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0},{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},0,0,0,0,0,0,{"$f":"P1*+P18+P36+P45+P54+P62+P63+P72+P81+P90+P99+P108+P117+P126+P135+P144+P153+P162+P171+P180+P189+P27","v":0},null,{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+T201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},{"$f":"G1*+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0},{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},0,0,0,0,0,0,{"$f":"P1*+P20+P38+P47+P56+P64+P65+P74+P83+P92+P101+P110+P119+P128+P137+P146+P155+P164+P173+P182+P191+P29","v":0},null,{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+T202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":-26803015},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},0,0,0,0,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":0},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196+N197","v":0},0,{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},null,-26803015,null,-26803015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},{"$f":"G1*G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G32","v":0},{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":0},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},0,0,0,0,0,0,{"$f":"P1*P23+P41+P50+P59+P68+P77+P86+P95+P104+P113+P194+P32","v":0},null,{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194","v":0},{"$f":"+T205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},{"$f":"G1*G131+G140+G149+G158+G167+G176+G185+G122","v":0},{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":0},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},0,0,0,0,0,0,{"$f":"P1*P131+P140+P149+P158+P167+P176+P185+P122","v":0},null,{"$f":"R131+R140+R149+R158+R167+R176+R185+R122","v":0},null,{"$f":"T131+T140+T149+T158+T167+T176+T185+T122","v":0},{"$f":"+T206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},{"$f":"G1*+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0},{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},0,0,0,0,0,0,{"$f":"P1*+P23+P41+P50+P59+P68+P77+P86+P95+P104+P113+P122+P131+P140+P149+P158+P167+P176+P185+P194+P32","v":0},null,{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+T207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F210:P210)","v":0},null,{"$f":"SUM(R210:R210)","v":0},{"$f":"+T210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F212:P212)","v":0},null,{"$f":"SUM(R212:R212)","v":0},{"$f":"+T212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F214:P214)","v":0},null,{"$f":"SUM(R214:R214)","v":0},{"$f":"+T214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},{"$f":"G1*SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,0,{"$f":"SUM(O210:O214)","v":0},{"$f":"SUM(P210:P214)","v":0},null,{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"+T215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$216","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:P217)","v":0},null,{"$f":"SUM(R217:R217)","v":0},{"$f":"+T217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F219:P219)","v":0},null,{"$f":"SUM(R219:R219)","v":0},{"$f":"+T219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F221:P221)","v":0},null,{"$f":"SUM(R221:R221)","v":0},{"$f":"+T221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F223:P223)","v":0},null,{"$f":"SUM(R223:R223)","v":0},{"$f":"+T223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},{"$f":"G1*SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,0,{"$f":"SUM(O219:O223)","v":0},{"$f":"SUM(P219:P223)","v":0},null,{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"+T224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$225","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:P226)","v":0},null,{"$f":"SUM(R226:R226)","v":0},{"$f":"+T226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},{"$f":"G1*+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,0,0,{"$f":"+P210+P219","v":0},null,{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+T229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},{"$f":"G1*+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,0,0,{"$f":"+P212+P221","v":0},null,{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+T230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},{"$f":"G1*+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,0,0,{"$f":"+P214+P223","v":0},null,{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+T231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},{"$f":"G1*+G215+G224","v":0},{"$f":"+H215+H224","v":0},0,0,0,0,0,{"$f":"+N215+N224","v":0},{"$f":"+O215+O224","v":0},{"$f":"+P215+P224","v":0},null,{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+T232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},{"$f":"G1*G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,0,0,{"$f":"P217+P226","v":0},null,{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"+T234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+T235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},{"$f":"G1*+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},0,0,0,0,0,0,{"$f":"+P217+P226","v":0},null,{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+T236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$238","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F239:P239)","v":0},null,{"$f":"SUM(R239:R239)","v":0},{"$f":"+T239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:P241)","v":0},null,{"$f":"SUM(R241:R241)","v":0},{"$f":"+T241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$242","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F243:P243)","v":0},null,{"$f":"SUM(R243:R243)","v":0},{"$f":"+T243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},{"$f":"G1*SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,0,{"$f":"SUM(O239:O243)","v":0},{"$f":"SUM(P239:P243)","v":0},null,{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":0},{"$f":"+T244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$245","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:P246)","v":0},null,{"$f":"SUM(R246:R246)","v":0},{"$f":"+T246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$247","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F248:P248)","v":0},null,{"$f":"SUM(R248:R248)","v":0},{"$f":"+T248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:P250)","v":0},null,{"$f":"SUM(R250:R250)","v":0},{"$f":"+T250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$251","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F252:P252)","v":0},null,{"$f":"SUM(R252:R252)","v":0},{"$f":"+T252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},{"$f":"G1*SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,0,{"$f":"SUM(O248:O252)","v":0},{"$f":"SUM(P248:P252)","v":0},null,{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":0},{"$f":"+T253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$254","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:P255)","v":0},null,{"$f":"SUM(R255:R255)","v":0},{"$f":"+T255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$256","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F257:P257)","v":0},null,{"$f":"SUM(R257:R257)","v":0},{"$f":"+T257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:P259)","v":0},null,{"$f":"SUM(R259:R259)","v":0},{"$f":"+T259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$260","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F261:P261)","v":0},null,{"$f":"SUM(R261:R261)","v":0},{"$f":"+T261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},{"$f":"G1*SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,0,{"$f":"SUM(O257:O261)","v":0},{"$f":"SUM(P257:P261)","v":0},null,{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":0},{"$f":"+T262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$263","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:P264)","v":0},null,{"$f":"SUM(R264:R264)","v":0},{"$f":"+T264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F266:P266)","v":0},null,{"$f":"SUM(R266:R266)","v":0},{"$f":"+T266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:P268)","v":0},null,{"$f":"SUM(R268:R268)","v":0},{"$f":"+T268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F270:P270)","v":0},null,{"$f":"SUM(R270:R270)","v":0},{"$f":"+T270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},{"$f":"G1*SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,0,{"$f":"SUM(O266:O270)","v":0},{"$f":"SUM(P266:P270)","v":0},null,{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"+T271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$272","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:P273)","v":0},null,{"$f":"SUM(R273:R273)","v":0},{"$f":"+T273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$274","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F275:P275)","v":0},null,{"$f":"SUM(R275:R275)","v":0},{"$f":"+T275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$276","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F277:P277)","v":0},null,{"$f":"SUM(R277:R277)","v":0},{"$f":"+T277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$278","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F279:P279)","v":0},null,{"$f":"SUM(R279:R279)","v":0},{"$f":"+T279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},{"$f":"G1*SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,0,{"$f":"SUM(O275:O279)","v":0},{"$f":"SUM(P275:P279)","v":0},null,{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"+T280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$281","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:P282)","v":0},null,{"$f":"SUM(R282:R282)","v":0},{"$f":"+T282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F284:P284)","v":0},null,{"$f":"SUM(R284:R284)","v":0},{"$f":"+T284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"G1*Revenue!$I$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F286:P286)","v":0},null,{"$f":"SUM(R286:R286)","v":0},{"$f":"+T286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F288:P288)","v":0},null,{"$f":"SUM(R288:R288)","v":0},{"$f":"+T288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},{"$f":"G1*SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,0,{"$f":"SUM(O284:O288)","v":0},{"$f":"SUM(P284:P288)","v":0},null,{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"+T289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$290","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:P291)","v":0},null,{"$f":"SUM(R291:R291)","v":0},{"$f":"+T291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F293:P293)","v":0},null,{"$f":"SUM(R293:R293)","v":0},{"$f":"+T293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:P295)","v":0},null,{"$f":"SUM(R295:R295)","v":0},{"$f":"+T295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F297:P297)","v":0},null,{"$f":"SUM(R297:R297)","v":0},{"$f":"+T297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},{"$f":"G1*SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,0,{"$f":"SUM(O293:O297)","v":0},{"$f":"SUM(P293:P297)","v":0},null,{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"+T298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$299","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:P300)","v":0},null,{"$f":"SUM(R300:R300)","v":0},{"$f":"+T300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$301","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F302:P302)","v":0},null,{"$f":"SUM(R302:R302)","v":0},{"$f":"+T302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:P304)","v":0},null,{"$f":"SUM(R304:R304)","v":0},{"$f":"+T304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F306:P306)","v":0},null,{"$f":"SUM(R306:R306)","v":0},{"$f":"+T306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},{"$f":"G1*SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,0,{"$f":"SUM(O302:O306)","v":0},{"$f":"SUM(P302:P306)","v":0},null,{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"+T307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$308","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:P309)","v":0},null,{"$f":"SUM(R309:R309)","v":0},{"$f":"+T309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$310","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F311:P311)","v":0},null,{"$f":"SUM(R311:R311)","v":0},{"$f":"+T311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:P313)","v":0},null,{"$f":"SUM(R313:R313)","v":0},{"$f":"+T313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F315:P315)","v":0},null,{"$f":"SUM(R315:R315)","v":0},{"$f":"+T315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},{"$f":"G1*SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,0,{"$f":"SUM(O311:O315)","v":0},{"$f":"SUM(P311:P315)","v":0},null,{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"+T316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:P318)","v":0},null,{"$f":"SUM(R318:R318)","v":0},{"$f":"+T318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,{"$f":"G1*Revenue!$I$319","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F320:P320)","v":0},null,{"$f":"SUM(R320:R320)","v":0},{"$f":"+T320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,{"$f":"G1*'ENERGY EFFICIENCY SERVICES ADJ'!E13","v":-147660.52000000002},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F321:P321)","v":-147660.52000000002},null,{"$f":"SUM(R321:R321)","v":-147660.52000000002},{"$f":"+T321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},{"$f":"G1*(+G239+G248+G257+G266+G275+G320+G321)","v":-147660.52000000002},0,0,0,0,0,0,0,0,{"$f":"P1*(+P239+P248+P257+P266+P275+P320+P321)","v":0},null,{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":-147660.52000000002},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":-147660.52000000002},{"$f":"+T323-'ROR-Model'!G323","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},{"$f":"G1*(+G277+G286)","v":0},{"$f":"H1*(+H277+H286)","v":0},{"$f":"I1*(+I277+I286)","v":0},0,0,0,0,0,0,{"$f":"P1*(+P277+P286)","v":0},null,{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+T324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},{"$f":"G1*(+G284+G293+G302+G311)","v":0},{"$f":"H1*(+H284+H293+H302+H311)","v":0},{"$f":"I1*(+I284+I293+I302+I311)","v":0},0,0,0,0,0,0,{"$f":"P1*(+P284+P293+P302+P311)","v":0},null,{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+T325-'ROR-Model'!G325","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},{"$f":"G1*(+G243+G252+G261+G270+G279+G288+G297+G306+G315)","v":0},{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":0},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},0,0,0,0,0,0,{"$f":"P1*(+P243+P252+P261+P270+P279+P288+P297+P306+P315)","v":0},null,{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+T326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-147660.52000000002},{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":0},0,0,0,0,0,0,0,{"$f":"P1*+P244+P253+P262+P271+P280+P289+P298+P307+P316+P320+P321","v":0},null,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":-147660.52000000002},null,{"$f":"T1*+T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":-147660.52000000002},{"$f":"+T327-'ROR-Model'!G327","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},{"$f":"G1*(G246+G255+G264+G273+G282+G291)","v":0},{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":0},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},0,0,0,0,0,0,{"$f":"P1*(P246+P255+P264+P273+P282+P291)","v":0},null,{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":0},{"$f":"+T329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},{"$f":"G1*(G309+G318+G300)","v":0},{"$f":"H1*(H309+H318+H300)","v":0},{"$f":"I1*(I309+I318+I300)","v":0},0,0,0,0,0,0,{"$f":"P1*(P309+P318+P300)","v":0},null,{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"+T330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},{"$f":"G1*+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0},{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},0,0,0,0,0,0,{"$f":"P1*+P246+P255+P264+P273+P282+P291+P300+P309+P318","v":0},null,{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":0},{"$f":"+T331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$333","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:P334)","v":0},null,{"$f":"SUM(R334:R334)","v":0},{"$f":"+T334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:P336)","v":0},null,{"$f":"SUM(R336:R336)","v":0},{"$f":"+T336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$337","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:P338)","v":0},null,{"$f":"SUM(R338:R338)","v":0},{"$f":"+T338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},{"$f":"G1*SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},0,0,0,0,0,{"$f":"SUM(O334:O338)","v":0},{"$f":"SUM(P334:P338)","v":0},null,{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"+T339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$340","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:P341)","v":0},null,{"$f":"SUM(R341:R341)","v":0},{"$f":"+T341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"G1*Revenue!$I$342","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:P343)","v":0},null,{"$f":"SUM(R343:R343)","v":0},{"$f":"+T343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:P345)","v":0},null,{"$f":"SUM(R345:R345)","v":0},{"$f":"+T345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"G1*Revenue!$I$346","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:P347)","v":0},null,{"$f":"SUM(R347:R347)","v":0},{"$f":"+T347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},{"$f":"G1*SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},0,0,0,0,0,{"$f":"SUM(O343:O347)","v":0},{"$f":"SUM(P343:P347)","v":0},null,{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"+T348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"G1*Revenue!$I$349","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:P350)","v":0},null,{"$f":"SUM(R350:R350)","v":0},{"$f":"+T350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},{"$f":"G1*+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},0,0,0,0,0,0,{"$f":"+P334+P343","v":0},null,{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+T353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},{"$f":"G1*+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},0,0,0,0,0,0,{"$f":"+P337+P346","v":0},null,{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+T354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},{"$f":"G1*G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},0,0,0,0,0,0,{"$f":"P339+P348","v":0},null,{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"+T355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},{"$f":"G1*G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},0,0,0,0,0,0,{"$f":"P341","v":0},null,{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"+T357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},{"$f":"G1*G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},0,0,0,0,0,0,{"$f":"P350","v":0},null,{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"+T358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},{"$f":"G1*G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},0,0,0,0,0,0,{"$f":"P341+P350","v":0},null,{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"+T359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},-26950675.52,0,0,0,0,0,0,0,0,{"$f":"P1*(P200+P229+P323+P353)","v":0},null,{"$f":"(R200+R229+R323+R353)","v":-26950675.52},null,{"$f":"(T200+T229+T323+T353)","v":-26950675.52},{"$f":"+T363-'ROR-Model'!G363","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P1*(P201+P230+P324)","v":0},null,{"$f":"(R201+R230+R324)","v":0},null,{"$f":"(T201+T230+T324)","v":0},{"$f":"+T364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P1*(P325)","v":0},null,{"$f":"(R325)","v":0},null,{"$f":"(T325)","v":0},{"$f":"+T365-'ROR-Model'!G365","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P1*(P202+P231+P326+P354)","v":0},null,{"$f":"(R202+R231+R326+R354)","v":0},null,{"$f":"(T202+T231+T326+T354)","v":0},{"$f":"+T366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},-26950675.52,0,0,0,0,0,0,0,0,{"$f":"P1*(P203+P232+P327+P355)","v":0},null,{"$f":"(R203+R232+R327+R355)","v":-26950675.52},null,{"$f":"(T203+T232+T327+T355)","v":-26950675.52},{"$f":"+T368-'ROR-Model'!G368","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P1*(P205+P234+P329+P357)","v":0},null,{"$f":"(R205+R234+R329+R357)","v":0},null,{"$f":"(T205+T234+T329+T357)","v":0},{"$f":"+T370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P1*(P206+P235+P330+P358)","v":0},null,{"$f":"(R206+R235+R330+R358)","v":0},null,{"$f":"(T206+T235+T330+T358)","v":0},{"$f":"+T371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P1*(P207+P236+P331+P359)","v":0},null,{"$f":"(R207+R236+R331+R359)","v":0},null,{"$f":"(T207+T236+T331+T359)","v":0},{"$f":"+T372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F380:P380)","v":0},null,{"$f":"SUM(R380:R380)","v":0},{"$f":"+T380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F381:P381)","v":0},null,{"$f":"SUM(R381:R381)","v":0},{"$f":"+T381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},{"$f":"G1*SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},0,0,0,0,0,{"$f":"SUM(O380:O381)","v":0},{"$f":"P1*SUM(P380:P381)","v":0},null,{"$f":"SUM(R380:R381)","v":0},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"+T382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F385:P385)","v":0},null,{"$f":"SUM(R385:R385)","v":0},{"$f":"+T385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F386:P386)","v":0},null,{"$f":"SUM(R386:R386)","v":0},{"$f":"+T386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},{"$f":"G1*SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},0,0,0,0,0,{"$f":"SUM(O385:O386)","v":0},{"$f":"P1*SUM(P385:P386)","v":0},null,{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":0},{"$f":"+T387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F390:P390)","v":0},null,{"$f":"SUM(R390:R390)","v":0},{"$f":"+T390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F391:P391)","v":0},null,{"$f":"SUM(R391:R391)","v":0},{"$f":"+T391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},{"$f":"G1*SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},0,0,0,0,0,{"$f":"SUM(O390:O391)","v":0},{"$f":"P1*SUM(P390:P391)","v":0},null,{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":0},{"$f":"+T392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F395:P395)","v":0},null,{"$f":"SUM(R395:R395)","v":0},{"$f":"+T395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F396:P396)","v":0},null,{"$f":"SUM(R396:R396)","v":0},{"$f":"+T396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"G1*SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},0,0,0,0,0,{"$f":"SUM(O395:O396)","v":0},{"$f":"P1*SUM(P395:P396)","v":0},null,{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"+T397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F400:P400)","v":0},null,{"$f":"SUM(R400:R400)","v":0},{"$f":"+T400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F401:P401)","v":0},null,{"$f":"SUM(R401:R401)","v":0},{"$f":"+T401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"G1*SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},0,0,0,0,0,{"$f":"SUM(O400:O401)","v":0},{"$f":"P1*SUM(P400:P401)","v":0},null,{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"+T402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F405:P405)","v":0},null,{"$f":"SUM(R405:R405)","v":0},{"$f":"+T405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F406:P406)","v":0},null,{"$f":"SUM(R406:R406)","v":0},{"$f":"+T406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"G1*SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},0,0,0,0,0,{"$f":"SUM(O405:O406)","v":0},{"$f":"P1*SUM(P405:P406)","v":0},null,{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},{"$f":"+T407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F410:P410)","v":0},null,{"$f":"SUM(R410:R410)","v":0},{"$f":"+T410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F411:P411)","v":0},null,{"$f":"SUM(R411:R411)","v":0},{"$f":"+T411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"G1*SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,{"$f":"SUM(O410:O411)","v":0},{"$f":"P1*SUM(P410:P411)","v":0},null,{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"+T412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F415:P415)","v":0},null,{"$f":"SUM(R415:R415)","v":0},{"$f":"+T415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F416:P416)","v":0},null,{"$f":"SUM(R416:R416)","v":0},{"$f":"+T416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"G1*SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},0,0,0,0,0,{"$f":"SUM(O415:O416)","v":0},{"$f":"P1*SUM(P415:P416)","v":0},null,{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},{"$f":"+T417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F420:P420)","v":0},null,{"$f":"SUM(R420:R420)","v":0},{"$f":"+T420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F421:P421)","v":0},null,{"$f":"SUM(R421:R421)","v":0},{"$f":"+T421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"G1*SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},0,0,0,0,0,{"$f":"SUM(O420:O421)","v":0},{"$f":"P1*SUM(P420:P421)","v":0},null,{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"+T422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F425:P425)","v":0},null,{"$f":"SUM(R425:R425)","v":0},{"$f":"+T425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F426:P426)","v":0},null,{"$f":"SUM(R426:R426)","v":0},{"$f":"+T426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"G1*SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},0,0,0,0,0,{"$f":"SUM(O425:O426)","v":0},{"$f":"P1*SUM(P425:P426)","v":0},null,{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"+T427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F430:P430)","v":0},null,{"$f":"SUM(R430:R430)","v":0},{"$f":"+T430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F431:P431)","v":0},null,{"$f":"SUM(R431:R431)","v":0},{"$f":"+T431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"G1*SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},0,0,0,0,0,{"$f":"SUM(O430:O431)","v":0},{"$f":"P1*SUM(P430:P431)","v":0},null,{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"+T432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F435:P435)","v":0},null,{"$f":"SUM(R435:R435)","v":0},{"$f":"+T435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F436:P436)","v":0},null,{"$f":"SUM(R436:R436)","v":0},{"$f":"+T436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"G1*SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,0,{"$f":"SUM(O435:O436)","v":0},{"$f":"P1*SUM(P435:P436)","v":0},null,{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"+T437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F440:P440)","v":0},null,{"$f":"SUM(R440:R440)","v":0},{"$f":"+T440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F441:P441)","v":0},null,{"$f":"SUM(R441:R441)","v":0},{"$f":"+T441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"G1*SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,{"$f":"SUM(O440:O441)","v":0},{"$f":"P1*SUM(P440:P441)","v":0},null,{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"+T442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F445:P445)","v":0},null,{"$f":"SUM(R445:R445)","v":0},{"$f":"+T445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F446:P446)","v":0},null,{"$f":"SUM(R446:R446)","v":0},{"$f":"+T446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"G1*SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},0,0,0,0,0,{"$f":"SUM(O445:O446)","v":0},{"$f":"P1*SUM(P445:P446)","v":0},null,{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"+T447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F450:P450)","v":0},null,{"$f":"SUM(R450:R450)","v":0},{"$f":"+T450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F451:P451)","v":0},null,{"$f":"SUM(R451:R451)","v":0},{"$f":"+T451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"G1*SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},0,0,0,0,0,{"$f":"SUM(O450:O451)","v":0},{"$f":"P1*SUM(P450:P451)","v":0},null,{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"+T452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F455:P455)","v":0},null,{"$f":"SUM(R455:R455)","v":0},{"$f":"+T455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F456:P456)","v":0},null,{"$f":"SUM(R456:R456)","v":0},{"$f":"+T456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},{"$f":"G1*SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},0,0,0,0,0,{"$f":"SUM(O455:O456)","v":0},{"$f":"P1*SUM(P455:P456)","v":0},null,{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"+T457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F460:P460)","v":0},null,{"$f":"SUM(R460:R460)","v":0},{"$f":"+T460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F461:P461)","v":0},null,{"$f":"SUM(R461:R461)","v":0},{"$f":"+T461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},{"$f":"G1*SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},0,0,0,0,0,{"$f":"SUM(O460:O461)","v":0},{"$f":"P1*SUM(P460:P461)","v":0},null,{"$f":"SUM(R460:R461)","v":0},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"+T462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F465:P465)","v":0},null,{"$f":"SUM(R465:R465)","v":0},{"$f":"+T465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F466:P466)","v":0},null,{"$f":"SUM(R466:R466)","v":0},{"$f":"+T466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"G1*SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},0,0,0,0,0,{"$f":"SUM(O465:O466)","v":0},{"$f":"P1*SUM(P465:P466)","v":0},null,{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"+T467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F470:P470)","v":0},null,{"$f":"SUM(R470:R470)","v":0},{"$f":"+T470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F471:P471)","v":0},null,{"$f":"SUM(R471:R471)","v":0},{"$f":"+T471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},{"$f":"G1*SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},0,0,0,0,0,{"$f":"SUM(O470:O471)","v":0},{"$f":"P1*SUM(P470:P471)","v":0},null,{"$f":"SUM(R470:R471)","v":0},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"+T472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F475:P475)","v":0},null,{"$f":"SUM(R475:R475)","v":0},{"$f":"+T475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F476:P476)","v":0},null,{"$f":"SUM(R476:R476)","v":0},{"$f":"+T476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"G1*SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},0,0,0,0,0,{"$f":"SUM(O475:O476)","v":0},{"$f":"P1*SUM(P475:P476)","v":0},null,{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"+T477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F480:P480)","v":0},null,{"$f":"SUM(R480:R480)","v":0},{"$f":"+T480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F481:P481)","v":0},null,{"$f":"SUM(R481:R481)","v":0},{"$f":"+T481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},{"$f":"G1*SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},0,0,0,0,0,{"$f":"SUM(O480:O481)","v":0},{"$f":"P1*SUM(P480:P481)","v":0},null,{"$f":"SUM(R480:R481)","v":0},null,{"$f":"SUM(T480:T481)","v":0},{"$f":"+T482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F485:P485)","v":0},null,{"$f":"SUM(R485:R485)","v":0},{"$f":"+T485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:P486)","v":0},null,{"$f":"SUM(R486:R486)","v":0},{"$f":"+T486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},{"$f":"G1*SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,0,{"$f":"SUM(O485:O486)","v":0},{"$f":"P1*SUM(P485:P486)","v":0},null,{"$f":"SUM(R485:R486)","v":0},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"+T487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F490:P490)","v":0},null,{"$f":"SUM(R490:R490)","v":0},{"$f":"+T490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F491:P491)","v":0},null,{"$f":"SUM(R491:R491)","v":0},{"$f":"+T491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},{"$f":"G1*SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},0,0,0,0,0,{"$f":"SUM(O490:O491)","v":0},{"$f":"P1*SUM(P490:P491)","v":0},null,{"$f":"SUM(R490:R491)","v":0},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"+T492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T493-'ROR-Model'!G493","v":0}]
[4974,"Standby Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F495:P495)","v":0},null,{"$f":"SUM(R495:R495)","v":0},{"$f":"+T495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F496:P496)","v":0},null,{"$f":"SUM(R496:R496)","v":0},{"$f":"+T496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"G1*SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},0,0,0,0,0,{"$f":"SUM(O495:O496)","v":0},{"$f":"P1*SUM(P495:P496)","v":0},null,{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"+T497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},{"$f":"G1*G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},0,0,0,0,0,0,{"$f":"P1*P380+P460+P465+P470+P475+P480+P485+P490","v":0},null,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"+T501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},{"$f":"G1*G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0},{"$f":"H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},0,0,0,0,0,0,{"$f":"P1*P385+P390+P395+P400+P405+P410+P415+P420+P425+P430+P435+P440+P445+P450+P455+P495","v":0},null,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},null,{"$f":"T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T495","v":0},{"$f":"+T502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},{"$f":"G1*G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},0,0,0,0,0,0,{"$f":"P1*P380+P385+P390+P395+P400+P405+P410+P415+P420+P425+P430+P435+P440+P445+P450+P455+P460+P465+P470+P475+P480+P485+P490+P495","v":0},null,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"+T503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},0,0,0,0,0,0,{"$f":"P1*P486+P491","v":0},null,{"$f":"R486+R491","v":0},null,{"$f":"T486+T491","v":0},{"$f":"+T505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},0,0,0,0,0,0,{"$f":"P1*P381+P386+P391+P396+P401+P406+P411+P416+P421+P426+P431+P436+P441+P446+P451+P456+P461+P466+P471+P476+P481+P496","v":0},null,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T496","v":0},{"$f":"+T506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},{"$f":"G1*G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},0,0,0,0,0,0,{"$f":"P1*P381+P386+P391+P396+P401+P406+P411+P416+P421+P426+P431+P436+P441+P446+P451+P456+P461+P466+P471+P476+P481+P486+P491+P496","v":0},null,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":0},{"$f":"+T507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},{"$f":"G1*G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},0,0,0,0,0,0,{"$f":"P1*P382+P387+P392+P397+P402+P407+P412+P417+P422+P427+P432+P437+P442+P447+P452+P457+P462+P467+P472+P477+P482+P487+P492+P497","v":0},null,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":0},{"$f":"+T509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},{"$f":"G1*G368+G509","v":-26950675.52},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":0},0,0,0,0,0,0,{"$f":"P1*P368+P509","v":0},null,{"$f":"SUM(F512:P512)","v":-26950675.52},null,{"$f":"SUM(R512:R512)","v":-26950675.52},{"$f":"+T512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUM(F521:P521)","v":0},null,{"$f":"SUM(R521:R521)","v":0},{"$f":"+T521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F522:P522)","v":0},null,{"$f":"SUM(R522:R522)","v":0},{"$f":"+T522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},{"$f":"G1*SUM(G521:G522)","v":0},{"$f":"SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},0,0,0,0,0,{"$f":"SUM(O521:O522)","v":0},{"$f":"P1*SUM(P521:P522)","v":0},null,{"$f":"SUM(R521:R522)","v":0},null,{"$f":"SUM(T521:T522)","v":0},{"$f":"+T523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F526:P526)","v":0},null,{"$f":"SUM(R526:R526)","v":0},{"$f":"+T526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F527:P527)","v":0},null,{"$f":"SUM(R527:R527)","v":0},{"$f":"+T527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},{"$f":"G1*SUM(G526:G527)","v":0},{"$f":"SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},0,0,0,0,0,{"$f":"SUM(O526:O527)","v":0},{"$f":"P1*SUM(P526:P527)","v":0},null,{"$f":"SUM(R526:R527)","v":0},null,{"$f":"SUM(T526:T527)","v":0},{"$f":"+T528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F531:P531)","v":0},null,{"$f":"SUM(R531:R531)","v":0},{"$f":"+T531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F532:P532)","v":0},null,{"$f":"SUM(R532:R532)","v":0},{"$f":"+T532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},{"$f":"G1*SUM(G531:G532)","v":0},{"$f":"SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},0,0,0,0,0,{"$f":"SUM(O531:O532)","v":0},{"$f":"P1*SUM(P531:P532)","v":0},null,{"$f":"SUM(R531:R532)","v":0},null,{"$f":"SUM(T531:T532)","v":0},{"$f":"+T533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F536:P536)","v":0},null,{"$f":"SUM(R536:R536)","v":0},{"$f":"+T536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F537:P537)","v":0},null,{"$f":"SUM(R537:R537)","v":0},{"$f":"+T537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},{"$f":"G1*SUM(G536:G537)","v":0},{"$f":"SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},0,0,0,0,0,{"$f":"SUM(O536:O537)","v":0},{"$f":"P1*SUM(P536:P537)","v":0},null,{"$f":"SUM(R536:R537)","v":0},null,{"$f":"SUM(T536:T537)","v":0},{"$f":"+T538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F541:P541)","v":0},null,{"$f":"SUM(R541:R541)","v":0},{"$f":"+T541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F542:P542)","v":0},null,{"$f":"SUM(R542:R542)","v":0},{"$f":"+T542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},{"$f":"G1*SUM(G541:G542)","v":0},{"$f":"SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},0,0,0,0,0,{"$f":"SUM(O541:O542)","v":0},{"$f":"P1*SUM(P541:P542)","v":0},null,{"$f":"SUM(R541:R542)","v":0},null,{"$f":"SUM(T541:T542)","v":0},{"$f":"+T543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F546:P546)","v":0},null,{"$f":"SUM(R546:R546)","v":0},{"$f":"+T546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F547:P547)","v":0},null,{"$f":"SUM(R547:R547)","v":0},{"$f":"+T547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},{"$f":"G1*SUM(G546:G547)","v":0},{"$f":"SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},0,0,0,0,0,{"$f":"SUM(O546:O547)","v":0},{"$f":"P1*SUM(P546:P547)","v":0},null,{"$f":"SUM(R546:R547)","v":0},null,{"$f":"SUM(T546:T547)","v":0},{"$f":"+T548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F551:P551)","v":0},null,{"$f":"SUM(R551:R551)","v":0},{"$f":"+T551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F552:P552)","v":0},null,{"$f":"SUM(R552:R552)","v":0},{"$f":"+T552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},{"$f":"G1*SUM(G551:G552)","v":0},{"$f":"SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},0,0,0,0,0,{"$f":"SUM(O551:O552)","v":0},{"$f":"P1*SUM(P551:P552)","v":0},null,{"$f":"SUM(R551:R552)","v":0},null,{"$f":"SUM(T551:T552)","v":0},{"$f":"+T553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F556:P556)","v":0},null,{"$f":"SUM(R556:R556)","v":0},{"$f":"+T556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F557:P557)","v":0},null,{"$f":"SUM(R557:R557)","v":0},{"$f":"+T557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},{"$f":"G1*SUM(G556:G557)","v":0},{"$f":"SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},0,0,0,0,0,{"$f":"SUM(O556:O557)","v":0},{"$f":"P1*SUM(P556:P557)","v":0},null,{"$f":"SUM(R556:R557)","v":0},null,{"$f":"SUM(T556:T557)","v":0},{"$f":"+T558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F561:P561)","v":0},null,{"$f":"SUM(R561:R561)","v":0},{"$f":"+T561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F562:P562)","v":0},null,{"$f":"SUM(R562:R562)","v":0},{"$f":"+T562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},{"$f":"G1*SUM(G561:G562)","v":0},{"$f":"SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},0,0,0,0,0,{"$f":"SUM(O561:O562)","v":0},{"$f":"P1*SUM(P561:P562)","v":0},null,{"$f":"SUM(R561:R562)","v":0},null,{"$f":"SUM(T561:T562)","v":0},{"$f":"+T563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F566:P566)","v":0},null,{"$f":"SUM(R566:R566)","v":0},{"$f":"+T566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F567:P567)","v":0},null,{"$f":"SUM(R567:R567)","v":0},{"$f":"+T567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},{"$f":"G1*SUM(G566:G567)","v":0},{"$f":"SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},0,0,0,0,0,{"$f":"SUM(O566:O567)","v":0},{"$f":"P1*SUM(P566:P567)","v":0},null,{"$f":"SUM(R566:R567)","v":0},null,{"$f":"SUM(T566:T567)","v":0},{"$f":"+T568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F571:P571)","v":0},null,{"$f":"SUM(R571:R571)","v":0},{"$f":"+T571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F572:P572)","v":0},null,{"$f":"SUM(R572:R572)","v":0},{"$f":"+T572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},{"$f":"G1*SUM(G571:G572)","v":0},{"$f":"SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},0,0,0,0,0,{"$f":"SUM(O571:O572)","v":0},{"$f":"P1*SUM(P571:P572)","v":0},null,{"$f":"SUM(R571:R572)","v":0},null,{"$f":"SUM(T571:T572)","v":0},{"$f":"+T573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F576:P576)","v":0},null,{"$f":"SUM(R576:R576)","v":0},{"$f":"+T576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F577:P577)","v":0},null,{"$f":"SUM(R577:R577)","v":0},{"$f":"+T577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},{"$f":"G1*SUM(G576:G577)","v":0},{"$f":"SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},0,0,0,0,0,{"$f":"SUM(O576:O577)","v":0},{"$f":"P1*SUM(P576:P577)","v":0},null,{"$f":"SUM(R576:R577)","v":0},null,{"$f":"SUM(T576:T577)","v":0},{"$f":"+T578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F581:P581)","v":0},null,{"$f":"SUM(R581:R581)","v":0},{"$f":"+T581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F582:P582)","v":0},null,{"$f":"SUM(R582:R582)","v":0},{"$f":"+T582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},{"$f":"G1*SUM(G581:G582)","v":0},{"$f":"SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},0,0,0,0,0,{"$f":"SUM(O581:O582)","v":0},{"$f":"P1*SUM(P581:P582)","v":0},null,{"$f":"SUM(R581:R582)","v":0},null,{"$f":"SUM(T581:T582)","v":0},{"$f":"+T583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F586:P586)","v":0},null,{"$f":"SUM(R586:R586)","v":0},{"$f":"+T586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F587:P587)","v":0},null,{"$f":"SUM(R587:R587)","v":0},{"$f":"+T587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},{"$f":"G1*SUM(G586:G587)","v":0},{"$f":"SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},0,0,0,0,0,{"$f":"SUM(O586:O587)","v":0},{"$f":"P1*SUM(P586:P587)","v":0},null,{"$f":"SUM(R586:R587)","v":0},null,{"$f":"SUM(T586:T587)","v":0},{"$f":"+T588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F591:P591)","v":0},null,{"$f":"SUM(R591:R591)","v":0},{"$f":"+T591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F592:P592)","v":0},null,{"$f":"SUM(R592:R592)","v":0},{"$f":"+T592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},{"$f":"G1*SUM(G591:G592)","v":0},{"$f":"SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},0,0,0,0,0,{"$f":"SUM(O591:O592)","v":0},{"$f":"P1*SUM(P591:P592)","v":0},null,{"$f":"SUM(R591:R592)","v":0},null,{"$f":"SUM(T591:T592)","v":0},{"$f":"+T593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F596:P596)","v":0},null,{"$f":"SUM(R596:R596)","v":0},{"$f":"+T596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F597:P597)","v":0},null,{"$f":"SUM(R597:R597)","v":0},{"$f":"+T597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},{"$f":"G1*SUM(G596:G597)","v":0},{"$f":"SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},0,0,0,0,0,{"$f":"SUM(O596:O597)","v":0},{"$f":"P1*SUM(P596:P597)","v":0},null,{"$f":"SUM(R596:R597)","v":0},null,{"$f":"SUM(T596:T597)","v":0},{"$f":"+T598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F601:P601)","v":0},null,{"$f":"SUM(R601:R601)","v":0},{"$f":"+T601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F602:P602)","v":0},null,{"$f":"SUM(R602:R602)","v":0},{"$f":"+T602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},{"$f":"G1*SUM(G601:G602)","v":0},{"$f":"SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},0,0,0,0,0,{"$f":"SUM(O601:O602)","v":0},{"$f":"P1*SUM(P601:P602)","v":0},null,{"$f":"SUM(R601:R602)","v":0},null,{"$f":"SUM(T601:T602)","v":0},{"$f":"+T603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F606:P606)","v":0},null,{"$f":"SUM(R606:R606)","v":0},{"$f":"+T606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F607:P607)","v":0},null,{"$f":"SUM(R607:R607)","v":0},{"$f":"+T607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},{"$f":"G1*SUM(G606:G607)","v":0},{"$f":"SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},0,0,0,0,0,{"$f":"SUM(O606:O607)","v":0},{"$f":"P1*SUM(P606:P607)","v":0},null,{"$f":"SUM(R606:R607)","v":0},null,{"$f":"SUM(T606:T607)","v":0},{"$f":"+T608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F611:P611)","v":0},null,{"$f":"SUM(R611:R611)","v":0},{"$f":"+T611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F612:P612)","v":0},null,{"$f":"SUM(R612:R612)","v":0},{"$f":"+T612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},{"$f":"G1*SUM(G611:G612)","v":0},{"$f":"SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},0,0,0,0,0,{"$f":"SUM(O611:O612)","v":0},{"$f":"P1*SUM(P611:P612)","v":0},null,{"$f":"SUM(R611:R612)","v":0},null,{"$f":"SUM(T611:T612)","v":0},{"$f":"+T613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F616:P616)","v":0},null,{"$f":"SUM(R616:R616)","v":0},{"$f":"+T616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F617:P617)","v":0},null,{"$f":"SUM(R617:R617)","v":0},{"$f":"+T617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},0,{"$f":"SUM(H616:H617)","v":0},0,0,0,0,0,0,{"$f":"SUM(O616:O617)","v":0},{"$f":"SUM(P616:P617)","v":0},null,{"$f":"SUM(R616:R617)","v":0},null,{"$f":"SUM(T616:T617)","v":0},{"$f":"+T618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F621:P621)","v":0},null,{"$f":"SUM(R621:R621)","v":0},{"$f":"+T621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F622:P622)","v":0},null,{"$f":"SUM(R622:R622)","v":0},{"$f":"+T622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},0,{"$f":"SUM(H621:H622)","v":0},0,0,0,0,0,0,{"$f":"SUM(O621:O622)","v":0},{"$f":"SUM(P621:P622)","v":0},null,{"$f":"SUM(R621:R622)","v":0},null,{"$f":"SUM(T621:T622)","v":0},{"$f":"+T623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F626:P626)","v":0},null,{"$f":"SUM(R626:R626)","v":0},{"$f":"+T626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F627:P627)","v":0},null,{"$f":"SUM(R627:R627)","v":0},{"$f":"+T627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},0,{"$f":"SUM(H626:H627)","v":0},0,0,0,0,0,0,{"$f":"SUM(O626:O627)","v":0},{"$f":"SUM(P626:P627)","v":0},null,{"$f":"SUM(R626:R627)","v":0},null,{"$f":"SUM(T626:T627)","v":0},{"$f":"+T628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},{"$f":"G536+G611+G628","v":0},{"$f":"H536+H611+H628","v":0},0,0,0,0,0,0,0,{"$f":"P536+P611+P628","v":0},null,{"$f":"R536+R611+R628","v":0},null,{"$f":"T536+T611+T628","v":0},{"$f":"+T631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},0,{"$f":"H521+H526+H531+H541+H546+H551+H556+H561+H566+H571+H576+H581+H586+H591+H596+H601+H606+H616+H621","v":0},0,0,0,0,0,0,0,{"$f":"P521+P526+P531+P541+P546+P551+P556+P561+P566+P571+P576+P581+P586+P591+P596+P601+P606+P616+P621","v":0},null,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},null,{"$f":"T521+T526+T531+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T616+T621","v":0},{"$f":"+T632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},0,{"$f":"H537+H612","v":0},0,0,0,0,0,0,0,{"$f":"P537+P612","v":0},null,{"$f":"R537+R612","v":0},null,{"$f":"T537+T612","v":0},{"$f":"+T633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},0,{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H617+H622","v":0},0,0,0,0,0,0,0,{"$f":"P522+P527+P532+P542+P547+P552+P557+P562+P567+P572+P577+P582+P587+P592+P597+P602+P607+P617+P622","v":0},null,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T617+T622","v":0},{"$f":"+T634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(P201+P202+P230+P231+P501)-P632","v":0},null,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},null,{"$f":"+(T201+T202+T230+T231+T501)-T632","v":0},{"$f":"+T635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},{"$f":"+(G324+G326+G354+G505)-G634","v":0},{"$f":"+(H324+H326+H354+H505)-H634","v":0},0,0,0,0,0,0,0,{"$f":"+(P324+P326+P354+P505)-P634","v":0},null,{"$f":"+(R324+R326+R354+R505)-R634-R633","v":0},null,{"$f":"+(T324+T326+T354+T505)-T634-T633","v":0},{"$f":"+T636-'ROR-Model'!G637","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},{"$f":"G1*G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},0,0,0,0,0,0,{"$f":"P1*P523+P528+P533+P538+P543+P548+P553+P558+P563+P568+P573+P578+P583+P588+P593+P598+P603+P608+P613+P618+P623+P635+P636","v":0},null,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618+T623+T635+T636","v":0},{"$f":"+T639-'ROR-Model'!G640","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F646:P646)","v":0},null,{"$f":"SUM(R646:R646)","v":0},{"$f":"+T646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F647:P647)","v":0},null,{"$f":"SUM(R647:R647)","v":0},{"$f":"+T647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"G1*SUM(G646:G647)","v":0},{"$f":"SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},0,0,0,0,0,0,{"$f":"P1*SUM(P646:P647)","v":0},null,{"$f":"SUM(R646:R647)","v":0},null,{"$f":"SUM(T646:T647)","v":0},{"$f":"+T649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T651-'ROR-Model'!G652","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F654:P654)","v":0},null,{"$f":"SUM(R654:R654)","v":0},{"$f":"+T654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F655:P655)","v":0},null,{"$f":"SUM(R655:R655)","v":0},{"$f":"+T655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"G1*SUM(G654:G655)","v":0},{"$f":"SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},0,0,0,0,0,{"$f":"SUM(O654:O655)","v":0},{"$f":"P1*SUM(P654:P655)","v":0},null,{"$f":"SUM(R654:R655)","v":0},null,{"$f":"SUM(T654:T655)","v":0},{"$f":"+T656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F659:P659)","v":0},null,{"$f":"SUM(R659:R659)","v":0},{"$f":"+T659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F660:P660)","v":0},null,{"$f":"SUM(R660:R660)","v":0},{"$f":"+T660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"G1*SUM(G659:G660)","v":0},{"$f":"SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},0,0,0,0,0,{"$f":"SUM(O659:O660)","v":0},{"$f":"P1*SUM(P659:P660)","v":0},null,{"$f":"SUM(R659:R660)","v":0},null,{"$f":"SUM(T659:T660)","v":0},{"$f":"+T661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F664:P664)","v":0},null,{"$f":"SUM(R664:R664)","v":0},{"$f":"+T664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F665:P665)","v":0},null,{"$f":"SUM(R665:R665)","v":0},{"$f":"+T665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":0},{"$f":"G1*SUM(G664:G665)","v":0},{"$f":"SUM(H664:H665)","v":0},{"$f":"SUM(I664:I665)","v":0},0,0,0,0,0,{"$f":"SUM(O664:O665)","v":0},{"$f":"P1*SUM(P664:P665)","v":0},null,{"$f":"SUM(R664:R665)","v":0},null,{"$f":"SUM(T664:T665)","v":0},{"$f":"+T666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F669:P669)","v":0},null,{"$f":"SUM(R669:R669)","v":0},{"$f":"+T669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F670:P670)","v":0},null,{"$f":"SUM(R670:R670)","v":0},{"$f":"+T670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"G1*SUM(G669:G670)","v":0},{"$f":"SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},0,0,0,0,0,{"$f":"SUM(O669:O670)","v":0},{"$f":"P1*SUM(P669:P670)","v":0},null,{"$f":"SUM(R669:R670)","v":0},null,{"$f":"SUM(T669:T670)","v":0},{"$f":"+T671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F674:P674)","v":0},null,{"$f":"SUM(R674:R674)","v":0},{"$f":"+T674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F675:P675)","v":0},null,{"$f":"SUM(R675:R675)","v":0},{"$f":"+T675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"G1*SUM(G674:G675)","v":0},{"$f":"SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},0,0,0,0,0,{"$f":"SUM(O674:O675)","v":0},{"$f":"P1*SUM(P674:P675)","v":0},null,{"$f":"SUM(R674:R675)","v":0},null,{"$f":"SUM(T674:T675)","v":0},{"$f":"+T676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F679:P679)","v":0},null,{"$f":"SUM(R679:R679)","v":0},{"$f":"+T679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F680:P680)","v":0},null,{"$f":"SUM(R680:R680)","v":0},{"$f":"+T680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"G1*SUM(G679:G680)","v":0},{"$f":"SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},0,0,0,0,0,{"$f":"SUM(O679:O680)","v":0},{"$f":"P1*SUM(P679:P680)","v":0},null,{"$f":"SUM(R679:R680)","v":0},null,{"$f":"SUM(T679:T680)","v":0},{"$f":"+T681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F684:P684)","v":0},null,{"$f":"SUM(R684:R684)","v":0},{"$f":"+T684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F685:P685)","v":0},null,{"$f":"SUM(R685:R685)","v":0},{"$f":"+T685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"G1*SUM(G684:G685)","v":0},{"$f":"SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},0,0,0,0,0,{"$f":"SUM(O684:O685)","v":0},{"$f":"P1*SUM(P684:P685)","v":0},null,{"$f":"SUM(R684:R685)","v":0},null,{"$f":"SUM(T684:T685)","v":0},{"$f":"+T686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F689:P689)","v":0},null,{"$f":"SUM(R689:R689)","v":0},{"$f":"+T689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F690:P690)","v":0},null,{"$f":"SUM(R690:R690)","v":0},{"$f":"+T690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"G1*SUM(G689:G690)","v":0},{"$f":"SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},0,0,0,0,0,{"$f":"SUM(O689:O690)","v":0},{"$f":"P1*SUM(P689:P690)","v":0},null,{"$f":"SUM(R689:R690)","v":0},null,{"$f":"SUM(T689:T690)","v":0},{"$f":"+T691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F694:P694)","v":0},null,{"$f":"SUM(R694:R694)","v":0},{"$f":"+T694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F695:P695)","v":0},null,{"$f":"SUM(R695:R695)","v":0},{"$f":"+T695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"G1*SUM(G694:G695)","v":0},{"$f":"SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},0,0,0,0,0,{"$f":"SUM(O694:O695)","v":0},{"$f":"P1*SUM(P694:P695)","v":0},null,{"$f":"SUM(R694:R695)","v":0},null,{"$f":"SUM(T694:T695)","v":0},{"$f":"+T696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F699:P699)","v":0},null,{"$f":"SUM(R699:R699)","v":0},{"$f":"+T699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F700:P700)","v":0},null,{"$f":"SUM(R700:R700)","v":0},{"$f":"+T700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"G1*SUM(G699:G700)","v":0},{"$f":"SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},0,0,0,0,0,{"$f":"SUM(O699:O700)","v":0},{"$f":"P1*SUM(P699:P700)","v":0},null,{"$f":"SUM(R699:R700)","v":0},null,{"$f":"SUM(T699:T700)","v":0},{"$f":"+T701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F704:P704)","v":0},null,{"$f":"SUM(R704:R704)","v":0},{"$f":"+T704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F705:P705)","v":0},null,{"$f":"SUM(R705:R705)","v":0},{"$f":"+T705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"G1*SUM(G704:G705)","v":0},{"$f":"SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},0,0,0,0,0,{"$f":"SUM(O704:O705)","v":0},{"$f":"P1*SUM(P704:P705)","v":0},null,{"$f":"SUM(R704:R705)","v":0},null,{"$f":"SUM(T704:T705)","v":0},{"$f":"+T706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F709:P709)","v":0},null,{"$f":"SUM(R709:R709)","v":0},{"$f":"+T709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F710:P710)","v":0},null,{"$f":"SUM(R710:R710)","v":0},{"$f":"+T710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"G1*SUM(G709:G710)","v":0},{"$f":"SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},0,0,0,0,0,{"$f":"SUM(O709:O710)","v":0},{"$f":"P1*SUM(P709:P710)","v":0},null,{"$f":"SUM(R709:R710)","v":0},null,{"$f":"SUM(T709:T710)","v":0},{"$f":"+T711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F714:P714)","v":0},null,{"$f":"SUM(R714:R714)","v":0},{"$f":"+T714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F715:P715)","v":0},null,{"$f":"SUM(R715:R715)","v":0},{"$f":"+T715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"G1*SUM(G714:G715)","v":0},{"$f":"SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},0,0,0,0,0,{"$f":"SUM(O714:O715)","v":0},{"$f":"P1*SUM(P714:P715)","v":0},null,{"$f":"SUM(R714:R715)","v":0},null,{"$f":"SUM(T714:T715)","v":0},{"$f":"+T716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F719:P719)","v":0},null,{"$f":"SUM(R719:R719)","v":0},{"$f":"+T719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F720:P720)","v":0},null,{"$f":"SUM(R720:R720)","v":0},{"$f":"+T720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"G1*SUM(G719:G720)","v":0},{"$f":"SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},0,0,0,0,0,{"$f":"SUM(O719:O720)","v":0},{"$f":"P1*SUM(P719:P720)","v":0},null,{"$f":"SUM(R719:R720)","v":0},null,{"$f":"SUM(T719:T720)","v":0},{"$f":"+T721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F724:P724)","v":0},null,{"$f":"SUM(R724:R724)","v":0},{"$f":"+T724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F725:P725)","v":0},null,{"$f":"SUM(R725:R725)","v":0},{"$f":"+T725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"G1*SUM(G724:G725)","v":0},{"$f":"SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},0,0,0,0,0,{"$f":"SUM(O724:O725)","v":0},{"$f":"P1*SUM(P724:P725)","v":0},null,{"$f":"SUM(R724:R725)","v":0},null,{"$f":"SUM(T724:T725)","v":0},{"$f":"+T726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F729:P729)","v":0},null,{"$f":"SUM(R729:R729)","v":0},{"$f":"+T729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F730:P730)","v":0},null,{"$f":"SUM(R730:R730)","v":0},{"$f":"+T730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"G1*SUM(G729:G730)","v":0},{"$f":"SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},0,0,0,0,0,{"$f":"SUM(O729:O730)","v":0},{"$f":"P1*SUM(P729:P730)","v":0},null,{"$f":"SUM(R729:R730)","v":0},null,{"$f":"SUM(T729:T730)","v":0},{"$f":"+T731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F734:P734)","v":0},null,{"$f":"SUM(R734:R734)","v":0},{"$f":"+T734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F735:P735)","v":0},null,{"$f":"SUM(R735:R735)","v":0},{"$f":"+T735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"G1*SUM(G734:G735)","v":0},{"$f":"SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},0,0,0,0,0,{"$f":"SUM(O734:O735)","v":0},{"$f":"P1*SUM(P734:P735)","v":0},null,{"$f":"SUM(R734:R735)","v":0},null,{"$f":"SUM(T734:T735)","v":0},{"$f":"+T736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F739:P739)","v":0},null,{"$f":"SUM(R739:R739)","v":0},{"$f":"+T739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F740:P740)","v":0},null,{"$f":"SUM(R740:R740)","v":0},{"$f":"+T740-'ROR-Model'!G741","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F739:F740)","v":0},{"$f":"G1*SUM(G739:G740)","v":0},{"$f":"SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},0,0,0,0,0,{"$f":"SUM(O739:O740)","v":0},{"$f":"P1*SUM(P739:P740)","v":0},null,{"$f":"SUM(R739:R740)","v":0},null,{"$f":"SUM(T739:T740)","v":0},{"$f":"+T741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F744:P744)","v":0},null,{"$f":"SUM(R744:R744)","v":0},{"$f":"+T744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F745:P745)","v":0},null,{"$f":"SUM(R745:R745)","v":0},{"$f":"+T745-'ROR-Model'!G746","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F744:F745)","v":0},{"$f":"G1*SUM(G744:G745)","v":0},{"$f":"SUM(H744:H745)","v":0},{"$f":"SUM(I744:I745)","v":0},0,0,0,0,0,{"$f":"SUM(O744:O745)","v":0},{"$f":"P1*SUM(P744:P745)","v":0},null,{"$f":"SUM(R744:R745)","v":0},null,{"$f":"SUM(T744:T745)","v":0},{"$f":"+T746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},{"$f":"G1*G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0},{"$f":"H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":0},0,0,0,0,0,{"$f":"O654+O659+O664+O669+O674+O679+O684+O689+O694+O699+O704+O709+O714+O719+O724+O729+O734+O739+O744","v":0},{"$f":"P1*P654+P659+P664+P669+P674+P679+P684+P689+P694+P699+P704+P709+P714+P719+P724+P729+P734+P739+P744","v":0},null,{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":0},null,{"$f":"T654+T659+T664+T669+T674+T679+T684+T689+T694+T699+T704+T709+T714+T719+T724+T729+T734+T739+T744","v":0},{"$f":"+T749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":0},{"$f":"G1*G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0},{"$f":"H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},0,0,0,0,0,{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},{"$f":"O655+O660+O665+O670+O675+O680+O685+O690+O695+O700+O705+O710+O715+O720+O725+O730+O735+O740+O745","v":0},{"$f":"P1*P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":0},null,{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"+T750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G1*G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0},{"$f":"H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},0,0,0,0,0,0,{"$f":"P1*P656+P661+P666+P671+P676+P681+P686+P691+P696+P701+P706+P711+P716+P721+P726+P731+P736+P741+P746","v":0},null,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":0},{"$f":"+T752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F757:P757)","v":0},null,{"$f":"SUM(R757:R757)","v":0},{"$f":"+T757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F758:P758)","v":0},null,{"$f":"SUM(R758:R758)","v":0},{"$f":"+T758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"G1*SUM(G757:G758)","v":0},{"$f":"SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},0,0,0,0,0,{"$f":"SUM(O757:O758)","v":0},{"$f":"P1*SUM(P757:P758)","v":0},null,{"$f":"SUM(R757:R758)","v":0},null,{"$f":"SUM(T757:T758)","v":0},{"$f":"+T759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F762:P762)","v":0},null,{"$f":"SUM(R762:R762)","v":0},{"$f":"+T762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F763:P763)","v":0},null,{"$f":"SUM(R763:R763)","v":0},{"$f":"+T763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"G1*SUM(G762:G763)","v":0},{"$f":"SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},0,0,0,0,0,{"$f":"SUM(O762:O763)","v":0},{"$f":"P1*SUM(P762:P763)","v":0},null,{"$f":"SUM(R762:R763)","v":0},null,{"$f":"SUM(T762:T763)","v":0},{"$f":"+T764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F767:P767)","v":0},null,{"$f":"SUM(R767:R767)","v":0},{"$f":"+T767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F768:P768)","v":0},null,{"$f":"SUM(R768:R768)","v":0},{"$f":"+T768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"G1*SUM(G767:G768)","v":0},{"$f":"SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},0,0,0,0,0,{"$f":"SUM(O767:O768)","v":0},{"$f":"P1*SUM(P767:P768)","v":0},null,{"$f":"SUM(R767:R768)","v":0},null,{"$f":"SUM(T767:T768)","v":0},{"$f":"+T769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F772:P772)","v":0},null,{"$f":"SUM(R772:R772)","v":0},{"$f":"+T772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F773:P773)","v":0},null,{"$f":"SUM(R773:R773)","v":0},{"$f":"+T773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"G1*SUM(G772:G773)","v":0},{"$f":"SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},0,0,0,0,0,{"$f":"SUM(O772:O773)","v":0},{"$f":"P1*SUM(P772:P773)","v":0},null,{"$f":"SUM(R772:R773)","v":0},null,{"$f":"SUM(T772:T773)","v":0},{"$f":"+T774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F777:P777)","v":0},null,{"$f":"SUM(R777:R777)","v":0},{"$f":"+T777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F778:P778)","v":0},null,{"$f":"SUM(R778:R778)","v":0},{"$f":"+T778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"G1*SUM(G777:G778)","v":0},{"$f":"SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},0,0,0,0,0,{"$f":"SUM(O777:O778)","v":0},{"$f":"P1*SUM(P777:P778)","v":0},null,{"$f":"SUM(R777:R778)","v":0},null,{"$f":"SUM(T777:T778)","v":0},{"$f":"+T779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},null,{"$f":"((H200+H229)+(H$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*H$1","v":0},{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"'Bad Debt'!E12*$J$1","v":9130.6149170886492},{"$f":"((K200+K229)+(K$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*K$1","v":0},{"$f":"((L200+L229)+(L$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*L$1","v":0},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},null,null,{"$f":"SUM(F782:P782)","v":9130.6149170886492},null,{"$f":"SUM(R782:R782)","v":9130.6149170886492},{"$f":"+T782-'ROR-Model'!G783","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},null,{"$f":"((H323)+(H$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*H$1","v":0},{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"'Bad Debt'!E13*J1","v":-40853.752366128116},{"$f":"((K323)+(K$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*K$1","v":0},{"$f":"((L323)+(L$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*L$1","v":0},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},null,null,{"$f":"SUM(F783:P783)","v":-40853.752366128116},null,{"$f":"SUM(R783:R783)","v":-40853.752366128116},{"$f":"+T783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"G1*SUM(G782:G783)","v":0},{"$f":"SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},-31723.137449039466,0,0,0,0,{"$f":"SUM(O782:O783)","v":0},{"$f":"P1*SUM(P782:P783)","v":0},null,{"$f":"SUM(R782:R783)","v":-31723.137449039466},null,{"$f":"SUM(T782:T783)","v":-31723.137449039466},{"$f":"+T784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},null,{"$f":"((H205+H234)+(H$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*H$1","v":0},{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"'Bad Debt'!E24*$J$1","v":-137840.83000000002},{"$f":"((K205+K234)+(K$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*K$1","v":0},{"$f":"((L205+L234)+(L$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*L$1","v":0},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},0,null,{"$f":"SUM(F787:P787)","v":-137840.83000000002},null,{"$f":"SUM(R787:R787)","v":-137840.83000000002},{"$f":"+T787-'ROR-Model'!G788","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},null,{"$f":"((H328)+(H$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*H$1","v":0},{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"'Bad Debt'!E25*$J$1","v":0},{"$f":"((K328)+(K$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*K$1","v":0},{"$f":"((L328)+(L$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},0,null,{"$f":"SUM(F788:P788)","v":0},null,{"$f":"SUM(R788:R788)","v":0},{"$f":"+T788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},{"$f":"SUM(G787:G788)","v":0},{"$f":"SUM(H787:H788)","v":0},{"$f":"SUM(I787:I788)","v":0},-137840.83000000002,0,0,0,0,0,{"$f":"SUM(P787:P788)","v":0},null,{"$f":"SUM(R787:R788)","v":-137840.83000000002},null,{"$f":"SUM(T787:T788)","v":-137840.83000000002},{"$f":"+T789-'ROR-Model'!G790","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T791-'ROR-Model'!G792","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},null,{"$f":"((H210+H239)+(H$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*H$1","v":0},{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"'Bad Debt'!E29*$J$1","v":-882348.90999999992},{"$f":"((K210+K239)+(K$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*K$1","v":0},{"$f":"((L210+L239)+(L$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*L$1","v":0},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},0,null,{"$f":"SUM(F792:P792)","v":-882348.90999999992},null,{"$f":"SUM(R792:R792)","v":-882348.90999999992},{"$f":"+T792-'ROR-Model'!G793","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},null,{"$f":"((H333)+(H$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*H$1","v":0},{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"'Bad Debt'!E30*$J$1","v":0},{"$f":"((K333)+(K$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*K$1","v":0},{"$f":"((L333)+(L$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},0,null,{"$f":"SUM(F793:P793)","v":0},null,{"$f":"SUM(R793:R793)","v":0},{"$f":"+T793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"G11*SUM(G792:G793)","v":0},{"$f":"SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},-882348.90999999992,0,0,0,0,0,{"$f":"P11*SUM(P792:P793)","v":0},null,{"$f":"SUM(R792:R793)","v":-882348.90999999992},null,{"$f":"SUM(T792:T793)","v":-882348.90999999992},{"$f":"+T794-'ROR-Model'!G795","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F797:P797)","v":0},null,{"$f":"SUM(R797:R797)","v":0},{"$f":"+T797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F798:P798)","v":0},null,{"$f":"SUM(R798:R798)","v":0},{"$f":"+T798-'ROR-Model'!G799","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F797:F798)","v":0},{"$f":"G1*SUM(G797:G798)","v":0},{"$f":"SUM(H797:H798)","v":0},{"$f":"SUM(I797:I798)","v":0},0,0,0,0,0,{"$f":"SUM(O797:O798)","v":0},{"$f":"P1*SUM(P797:P798)","v":0},null,{"$f":"SUM(R797:R798)","v":0},null,{"$f":"SUM(T797:T798)","v":0},{"$f":"+T799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},0,0,0,-1011059.1250829112,{"$f":"K757+K762+K767+K772+K777+K782+K797+K792+K787","v":0},0,0,0,0,{"$f":"P757+P762+P767+P772+P777+P782+P797+P792+P787","v":0},null,{"$f":"R757+R762+R767+R772+R777+R782+R797+R787+R792","v":-1011059.1250829112},null,{"$f":"T757+T762+T767+T772+T777+T782+T797+T787+T792","v":-1011059.1250829112},{"$f":"+T802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G1*G758+G763+G768+G773+G778+G783+G798","v":0},{"$f":"H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},-40853.752366128116,0,0,0,{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},{"$f":"O758+O763+O768+O773+O778+O783+O798","v":0},{"$f":"P1*P758+P763+P768+P773+P778+P783+P798","v":0},null,{"$f":"R758+R763+R768+R773+R778+R783+R798","v":-40853.752366128116},null,{"$f":"T758+T763+T768+T773+T778+T783+T798","v":-40853.752366128116},{"$f":"+T803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T804-'ROR-Model'!G805","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F759+F764+F769+F774+F794+F789+F784+F799+F779","v":0},0,0,0,-1051912.8774490394,{"$f":"K759+K764+K769+K774+K794+K789+K784+K799+K779","v":0},0,0,0,0,{"$f":"P759+P764+P769+P774+P794+P789+P784+P799+P779","v":0},null,{"$f":"R759+R764+R769+R774+R779+R784+R799+R789+R794","v":-1051912.8774490394},null,{"$f":"T759+T764+T769+T774+T779+T784+T799+T789+T794","v":-1051912.8774490394},{"$f":"+T805-'ROR-Model'!G806","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T807-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F810:P810)","v":0},null,{"$f":"SUM(R810:R810)","v":0},{"$f":"+T810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F811:P811)","v":0},null,{"$f":"SUM(R811:R811)","v":0},{"$f":"+T811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"G1*SUM(G810:G811)","v":0},{"$f":"SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},0,0,0,0,0,{"$f":"SUM(O810:O811)","v":0},{"$f":"P1*SUM(P810:P811)","v":0},null,{"$f":"SUM(R810:R811)","v":0},null,{"$f":"SUM(T810:T811)","v":0},{"$f":"+T812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"'ENERGY EFFICIENCY SERVICES ADJ'!E18*G1","v":-26803015},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F815:P815)","v":-26803015},null,{"$f":"SUM(R815:R815)","v":-26803015},{"$f":"+T815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"'ENERGY EFFICIENCY SERVICES ADJ'!E19*G1","v":-147660.52000000002},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F816:P816)","v":-147660.52000000002},null,{"$f":"SUM(R816:R816)","v":-147660.52000000002},{"$f":"+T816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},{"$f":"G1*SUM(G815:G816)","v":-26950675.52},{"$f":"SUM(H815:H816)","v":0},{"$f":"SUM(I815:I816)","v":0},0,0,0,0,0,{"$f":"SUM(O815:O816)","v":0},{"$f":"P1*SUM(P815:P816)","v":0},null,{"$f":"SUM(R815:R816)","v":-26950675.52},null,{"$f":"SUM(T815:T816)","v":-26950675.52},{"$f":"+T817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,{"$f":"Advertising!E26*M1","v":-22153.150466751682},null,null,null,null,{"$f":"SUM(F820:P820)","v":-22153.150466751682},null,{"$f":"SUM(R820:R820)","v":-22153.150466751682},{"$f":"+T820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,{"$f":"Advertising!E27*M1","v":-787.8942052483203},null,null,null,null,{"$f":"SUM(F821:P821)","v":-787.8942052483203},null,{"$f":"SUM(R821:R821)","v":-787.8942052483203},{"$f":"+T821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"G1*SUM(G820:G821)","v":0},{"$f":"SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},0,0,0,{"$f":"SUM(M820:M821)","v":-22941.044672000004},0,{"$f":"SUM(O820:O821)","v":0},{"$f":"P1*SUM(P820:P821)","v":0},null,{"$f":"SUM(R820:R821)","v":-22941.044672000004},null,{"$f":"SUM(T820:T821)","v":-22941.044672000004},{"$f":"+T822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F825:P825)","v":0},null,{"$f":"SUM(R825:R825)","v":0},{"$f":"+T825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F826:P826)","v":0},null,{"$f":"SUM(R826:R826)","v":0},{"$f":"+T826-'ROR-Model'!G827","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F825:F826)","v":0},{"$f":"G1*SUM(G825:G826)","v":0},{"$f":"SUM(H825:H826)","v":0},{"$f":"SUM(I825:I826)","v":0},0,0,0,0,0,{"$f":"SUM(O825:O826)","v":0},{"$f":"P1*SUM(P825:P826)","v":0},null,{"$f":"SUM(R825:R826)","v":0},null,{"$f":"SUM(T825:T826)","v":0},{"$f":"+T827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},{"$f":"G1*G810+G815+G820+G825","v":-26803015},{"$f":"H810+H815+H820+H825","v":0},{"$f":"I810+I815+I820+I825","v":0},0,0,0,-22153.150466751682,0,0,{"$f":"P1*P810+P815+P820+P825","v":0},null,{"$f":"R810+R815+R820+R825","v":-26825168.150466751},null,{"$f":"T810+T815+T820+T825","v":-26825168.150466751},{"$f":"+T830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"F811+F816+F821+F826","v":0},{"$f":"G1*G811+G816+G821+G826","v":-147660.52000000002},{"$f":"H811+H816+H821+H826","v":0},0,0,0,{"$f":"L811+L816+L821+L826","v":0},{"$f":"M811+M816+M821+M826","v":-787.8942052483203},0,0,{"$f":"P1*P811+P816+P821+P826","v":0},null,{"$f":"R811+R816+R821+R826","v":-148448.41420524835},null,{"$f":"T811+T816+T821+T826","v":-148448.41420524835},{"$f":"+T831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G1*G812+G817+G822+G827","v":-26950675.52},{"$f":"H812+H817+H822+H827","v":0},{"$f":"I812+I817+I822+I827","v":0},0,0,0,-22941.044672000004,0,0,{"$f":"P1*P812+P817+P822+P827","v":0},null,{"$f":"SUM(F833:P833)","v":-26973616.564672001},null,{"$f":"SUM(R833:R833)","v":-26973616.564672001},{"$f":"+T833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,{"$f":"Incentive!F20*K1","v":-3093698.8152600983},null,null,null,null,{"$f":"'Lab Adj'!E16*P1","v":3013075.2450534073},null,{"$f":"SUM(F838:P838)","v":-80623.570206691045},null,{"$f":"SUM(R838:R838)","v":-80623.570206691045},{"$f":"+T838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,{"$f":"Incentive!F21*K1","v":-110029.82952629389},null,null,null,null,{"$f":"'Lab Adj'!E17*P1","v":95343.066846522896},null,{"$f":"SUM(F839:P839)","v":-14686.762679770996},null,{"$f":"SUM(R839:R839)","v":-14686.762679770996},{"$f":"+T839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"G1*SUM(G838:G839)","v":0},{"$f":"SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},0,-3203728.6447863923,0,0,0,{"$f":"SUM(O838:O839)","v":0},{"$f":"P1*SUM(P838:P839)","v":3108418.3118999302},null,{"$f":"SUM(F840:P840)","v":-95310.3328864621},null,{"$f":"SUM(R840:R840)","v":-95310.3328864621},{"$f":"+T840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,{"$f":"+'Sporting Events'!$F$14*$L$1","v":-78719.039221405736},null,{"$f":"+Donations!J14*N1","v":-220856.00686132911},{"$f":"+'RESERVE ACCRUAL'!$F$25*O1","v":375012.7044646063},null,null,{"$f":"SUM(F842:P842)","v":75437.658381871472},null,{"$f":"SUM(R842:R842)","v":75437.658381871472},{"$f":"+T842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,{"$f":"+'Sporting Events'!$F$15*$L$1","v":-2799.7044907154987},null,{"$f":"+Donations!J15*N1","v":-7854.9174421709122},{"$f":"+'RESERVE ACCRUAL'!$F$26*O1","v":13337.6215353937},null,null,{"$f":"SUM(F843:P843)","v":2682.9996025072905},null,{"$f":"SUM(R843:R843)","v":2682.9996025072905},{"$f":"+T843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"G1*SUM(G842:G843)","v":0},{"$f":"SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},0,0,-81518.743712121228,0,-228710.92430350001,{"$f":"SUM(O842:O843)","v":388350.326},{"$f":"P1*SUM(P842:P843)","v":0},null,{"$f":"SUM(F844:P844)","v":78120.657984378748},null,{"$f":"SUM(R844:R844)","v":78120.657984378748},{"$f":"+T844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F846:P846)","v":0},null,{"$f":"SUM(R846:R846)","v":0},{"$f":"+T846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F847:P847)","v":0},null,{"$f":"SUM(R847:R847)","v":0},{"$f":"+T847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"G1*SUM(G846:G847)","v":0},{"$f":"SUM(H846:H847)","v":0},{"$f":"SUM(I846:I847)","v":0},0,0,0,0,0,{"$f":"SUM(O846:O847)","v":0},{"$f":"P1*SUM(P846:P847)","v":0},null,{"$f":"SUM(F848:P848)","v":0},null,{"$f":"SUM(R848:R848)","v":0},{"$f":"+T848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F850:P850)","v":0},null,{"$f":"SUM(R850:R850)","v":0},{"$f":"+T850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F851:P851)","v":0},null,{"$f":"SUM(R851:R851)","v":0},{"$f":"+T851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"G1*SUM(G850:G851)","v":0},{"$f":"SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},0,0,0,0,0,{"$f":"SUM(O850:O851)","v":0},{"$f":"P1*SUM(P850:P851)","v":0},null,{"$f":"SUM(F852:P852)","v":0},null,{"$f":"SUM(R852:R852)","v":0},{"$f":"+T852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F854:P854)","v":0},null,{"$f":"SUM(R854:R854)","v":0},{"$f":"+T854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F855:P855)","v":0},null,{"$f":"SUM(R855:R855)","v":0},{"$f":"+T855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"G1*SUM(G854:G855)","v":0},{"$f":"SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},0,0,0,0,0,{"$f":"SUM(O854:O855)","v":0},{"$f":"P1*SUM(P854:P855)","v":0},null,{"$f":"SUM(F856:P856)","v":0},null,{"$f":"SUM(R856:R856)","v":0},{"$f":"+T856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F858:P858)","v":0},null,{"$f":"SUM(R858:R858)","v":0},{"$f":"+T858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F859:P859)","v":0},null,{"$f":"SUM(R859:R859)","v":0},{"$f":"+T859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"G1*SUM(G858:G859)","v":0},{"$f":"SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},0,0,0,0,0,{"$f":"SUM(O858:O859)","v":0},{"$f":"P1*SUM(P858:P859)","v":0},null,{"$f":"SUM(F860:P860)","v":0},null,{"$f":"SUM(R860:R860)","v":0},{"$f":"+T860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F862:P862)","v":0},null,{"$f":"SUM(R862:R862)","v":0},{"$f":"+T862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F863:P863)","v":0},null,{"$f":"SUM(R863:R863)","v":0},{"$f":"+T863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"G1*SUM(G862:G863)","v":0},{"$f":"SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},0,0,0,0,0,{"$f":"SUM(O862:O863)","v":0},{"$f":"P1*SUM(P862:P863)","v":0},null,{"$f":"SUM(F864:P864)","v":0},null,{"$f":"SUM(R864:R864)","v":0},{"$f":"+T864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F866:P866)","v":0},null,{"$f":"SUM(R866:R866)","v":0},{"$f":"+T866-'ROR-Model'!G873","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F867:P867)","v":0},null,{"$f":"SUM(R867:R867)","v":0},{"$f":"+T867-'ROR-Model'!G874","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"G1*SUM(G866:G867)","v":0},{"$f":"SUM(H866:H867)","v":0},{"$f":"SUM(I866:I867)","v":0},0,0,0,0,0,{"$f":"SUM(O866:O867)","v":0},{"$f":"P1*SUM(P866:P867)","v":0},null,{"$f":"SUM(F868:P868)","v":0},null,{"$f":"SUM(R868:R868)","v":0},{"$f":"+T868-'ROR-Model'!G875","v":0}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T869-'ROR-Model'!G876","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F870:P870)","v":0},null,{"$f":"SUM(R870:R870)","v":0},{"$f":"+T870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F871:P871)","v":0},null,{"$f":"SUM(R871:R871)","v":0},{"$f":"+T871-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F870:F871)","v":0},{"$f":"G1*SUM(G870:G871)","v":0},{"$f":"SUM(H870:H871)","v":0},{"$f":"SUM(I870:I871)","v":0},0,0,0,0,0,{"$f":"SUM(O870:O871)","v":0},{"$f":"P1*SUM(P870:P871)","v":0},null,{"$f":"SUM(F872:P872)","v":0},null,{"$f":"SUM(R872:R872)","v":0},{"$f":"+T872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F874:P874)","v":0},null,{"$f":"SUM(R874:R874)","v":0},{"$f":"+T874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F875:P875)","v":0},null,{"$f":"SUM(R875:R875)","v":0},{"$f":"+T875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"G1*SUM(G874:G875)","v":0},{"$f":"SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},0,0,0,0,0,{"$f":"SUM(O874:O875)","v":0},{"$f":"P1*SUM(P874:P875)","v":0},null,{"$f":"SUM(F876:P876)","v":0},null,{"$f":"SUM(R876:R876)","v":0},{"$f":"+T876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F878:P878)","v":0},null,{"$f":"SUM(R878:R878)","v":0},{"$f":"+T878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F879:P879)","v":0},null,{"$f":"SUM(R879:R879)","v":0},{"$f":"+T879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"G1*SUM(G878:G879)","v":0},{"$f":"SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},0,0,0,0,0,{"$f":"SUM(O878:O879)","v":0},{"$f":"P1*SUM(P878:P879)","v":0},null,{"$f":"SUM(F880:P880)","v":0},null,{"$f":"SUM(R880:R880)","v":0},{"$f":"+T880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F882:P882)","v":0},null,{"$f":"SUM(R882:R882)","v":0},{"$f":"+T882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F883:P883)","v":0},null,{"$f":"SUM(R883:R883)","v":0},{"$f":"+T883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"G1*SUM(G882:G883)","v":0},{"$f":"SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},0,0,0,0,0,{"$f":"SUM(O882:O883)","v":0},{"$f":"P1*SUM(P882:P883)","v":0},null,{"$f":"SUM(F884:P884)","v":0},null,{"$f":"SUM(R884:R884)","v":0},{"$f":"+T884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},{"$f":"G1*G838+G842+G846+G850+G854+G858+G862+G866+G870+G874+G878+G882","v":0},{"$f":"H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},0,-3093698.8152600983,-78719.039221405736,0,-220856.00686132911,{"$f":"O838+O842+O846+O850+O854+O858+O862+O866+O870+O874+O878+O882","v":375012.7044646063},{"$f":"P1*P838+P842+P846+P850+P854+P858+P862+P866+P870+P874+P878+P882","v":3013075.2450534073},null,{"$f":"SUM(F886:P886)","v":-5185.9118248191662},null,{"$f":"SUM(R886:R886)","v":-5185.9118248191662},{"$f":"+T886-'ROR-Model'!G899","v":4.0745362639427185E-10}]
[null,"Wyoming Administrative & General Exp",null,null,null,{"$f":"F839+F843+F847+F851+F855+F859+F863+F867+F871+F875+F879+F883","v":0},{"$f":"G1*G839+G843+G847+G851+G855+G859+G863+G867+G871+G875+G879+G883","v":0},{"$f":"H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},0,0,-110029.82952629389,-2799.7044907154987,0,-7854.9174421709122,{"$f":"O839+O843+O847+O851+O855+O859+O863+O867+O871+O875+O879+O883","v":13337.6215353937},{"$f":"P1*P839+P843+P847+P851+P855+P859+P863+P867+P871+P875+P879+P883","v":95343.066846522896},null,{"$f":"SUM(F887:P887)","v":-12003.763077263706},null,{"$f":"SUM(R887:R887)","v":-12003.763077263706},{"$f":"+T887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"SUM(G886:G887)","v":0},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},0,-3203728.6447863923,-81518.743712121228,0,-228710.92430350001,388350.326,{"$f":"P1*IF((P886+P887)=P1*P884+P880+P876+P872+P868+P864+P860+P856+P852+P848+P844+P840,P886+P887,\"ERROR\")","v":3108418.3118999302},null,{"$f":"SUM(F889:P889)","v":-17189.674902083352},null,{"$f":"SUM(R889:R889)","v":-17189.674902083352},{"$f":"+T889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G1*G649+G752+G805+G833+G889","v":-26950675.52},{"$f":"H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":-1051912.8774490394},-3203728.6447863923,-81518.743712121228,-22941.044672000004,-228710.92430350001,388350.326,{"$f":"P1*P649+P752+P805+P833+P889","v":3108418.3118999302},null,{"$f":"SUM(F892:P892)","v":-28042719.117023122},null,{"$f":"SUM(R892:R892)","v":-28042719.117023122},{"$f":"+T892-'ROR-Model'!G905","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F900:P900)","v":0},null,{"$f":"SUM(R900:R900)","v":0},{"$f":"+T900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F901:P901)","v":0},null,{"$f":"SUM(R901:R901)","v":0},{"$f":"+T901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F902:P902)","v":0},null,{"$f":"SUM(R902:R902)","v":0},{"$f":"+T902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F903:P903)","v":0},null,{"$f":"SUM(R903:R903)","v":0},{"$f":"+T903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"G1*SUM(G900:G903)","v":0},{"$f":"SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},0,0,0,0,0,{"$f":"SUM(O900:O903)","v":0},{"$f":"P1*SUM(P900:P903)","v":0},null,{"$f":"SUM(R900:R903)","v":0},null,{"$f":"SUM(T900:T903)","v":0},{"$f":"+T904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T905-'ROR-Model'!G906","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F907:P907)","v":0},null,{"$f":"SUM(R907:R907)","v":0},{"$f":"+T907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F908:P908)","v":0},null,{"$f":"SUM(R908:R908)","v":0},{"$f":"+T908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F909:P909)","v":0},null,{"$f":"SUM(R909:R909)","v":0},{"$f":"+T909-'ROR-Model'!G910","v":0}]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F910:P910)","v":0},null,{"$f":"SUM(R910:R910)","v":0},{"$f":"+T910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},null,{"$f":"SUM(H907:H910)","v":0},{"$f":"SUM(I907:I910)","v":0},0,0,0,0,0,{"$f":"SUM(O907:O910)","v":0},null,null,{"$f":"SUM(R907:R910)","v":0},null,{"$f":"SUM(T907:T910)","v":0},{"$f":"+T911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G1*+G904+G911","v":0},{"$f":"H904+H911","v":0},{"$f":"I904+I911","v":0},0,0,0,0,0,0,{"$f":"P1*+P904+P911","v":0},null,{"$f":"SUM(F913:P913)","v":0},null,{"$f":"SUM(R913:R913)","v":0},{"$f":"+T913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F917:P917)","v":0},null,{"$f":"SUM(R917:R917)","v":0},{"$f":"+T917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F918:P918)","v":0},null,{"$f":"SUM(R918:R918)","v":0},{"$f":"+T918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F919:P919)","v":0},null,{"$f":"SUM(R919:R919)","v":0},{"$f":"+T919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F920:P920)","v":0},null,{"$f":"SUM(R920:R920)","v":0},{"$f":"+T920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"G1*SUM(G917:G920)","v":0},{"$f":"SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},0,0,0,0,0,{"$f":"SUM(O917:O920)","v":0},{"$f":"P1*SUM(P917:P920)","v":0},null,{"$f":"SUM(R917:R920)","v":0},null,{"$f":"SUM(T917:T920)","v":0},{"$f":"+T921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$23","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$23","v":0},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$23","v":0},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$23","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$23","v":400520.82467488962},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$23","v":1219834.8992134815},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$23","v":31038.648882422789},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$23","v":8734.9117288261932},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$23","v":87082.770805448061},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$23","v":-147866.2312885485},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$23","v":-1183545.0372428799},null,{"$f":"SUM(F923:P923)","v":415800.78677363973},null,{"$f":"SUM(R923:R923)","v":415800.78677363973},{"$f":"+T923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F925:P925)","v":0},null,{"$f":"SUM(R925:R925)","v":0},{"$f":"+T925-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F927:P927)","v":0},null,{"$f":"SUM(R927:R927)","v":0},{"$f":"+T927-'ROR-Model'!G940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F929:P929)","v":0},null,{"$f":"SUM(R929:R929)","v":0},{"$f":"+T929-'ROR-Model'!G942","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F931:P931)","v":0},null,{"$f":"SUM(R931:R931)","v":0},{"$f":"+T931-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":0},{"$f":"H921+H923+H925+H927+H929+H931","v":0},0,400520.82467488962,1219834.8992134815,31038.648882422789,8734.9117288261932,87082.770805448061,-147866.2312885485,{"$f":"P921+P923+P925+P927+P929+P931","v":-1183545.0372428799},null,{"$f":"SUM(F933:P933)","v":415800.78677363973},null,{"$f":"SUM(R933:R933)","v":415800.78677363973},{"$f":"+T933-'ROR-Model'!G950","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*G913+G933","v":0},{"$f":"H913+H933","v":0},{"$f":"I913+I933","v":0},400520.82467488962,1219834.8992134815,31038.648882422789,8734.9117288261932,87082.770805448061,-147866.2312885485,{"$f":"P1*P913+P933","v":-1183545.0372428799},null,{"$f":"SUM(F936:P936)","v":415800.78677363973},null,{"$f":"SUM(R936:R936)","v":415800.78677363973},{"$f":"+T936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G1*G639+G892+G936","v":-26950675.52},{"$f":"H639+H892+H936","v":0},{"$f":"I639+I892+I936","v":0},-651392.05277414969,-1983893.7455729109,-50480.094829698442,-14206.13294317381,-141628.15349805195,240484.0947114515,{"$f":"P1*P639+P892+P936","v":1924873.2746570504},null,{"$f":"SUM(F939:P939)","v":-27626918.330249477},null,{"$f":"SUM(R939:R939)","v":-27626918.330249477},{"$f":"+T939-'ROR-Model'!G956","v":0}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AB$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F950:P950)","v":0},null,{"$f":"SUM(R950:R950)","v":0},{"$f":"+T950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AB$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F951:P951)","v":0},null,{"$f":"SUM(R951:R951)","v":0},{"$f":"+T951-'ROR-Model'!G967","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F953:P953)","v":0},null,{"$f":"SUM(R953:R953)","v":0},{"$f":"+T953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AB$21*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA21*Wexpro!$G$12*$I$1","v":-394814.74346999993},null,null,null,null,null,null,null,null,{"$f":"SUM(F956:P956)","v":-394814.74346999993},null,{"$f":"SUM(R956:R956)","v":-394814.74346999993},{"$f":"+T956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AB$22*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA22*Wexpro!$G$12*$I$1","v":-90566.783370000005},null,null,null,null,null,null,null,null,-90566.783370000005,null,-90566.783370000005,{"$f":"+T957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AB$23*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA23*Wexpro!$G$12*$I$1","v":-3287043.51003},null,null,null,null,null,null,null,null,-3287043.51003,null,-3287043.51003,{"$f":"+T958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AB$24*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA24*Wexpro!$G$12*$I$1","v":-1084630.4834399999},null,null,null,null,null,null,null,null,-1084630.4834399999,null,-1084630.4834399999,{"$f":"+T959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AB$25*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA25*Wexpro!$G$12*$I$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,-169710.41556000002,null,-169710.41556000002,{"$f":"+T960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AB$26*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA26*Wexpro!$G$12*$I$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+T961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AB$27*$F$1","v":0},null,null,{"$f":"-'Rate Base'!AA27*Wexpro!$G$12*$I$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+T962-'ROR-Model'!G978","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,{"$f":"SUM(I956:I962)","v":-5037992.62029},null,null,null,null,null,null,null,null,{"$f":"+R1091","v":-5037992.62029},null,{"$f":"+T1091","v":-5037992.62029},{"$f":"+T964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T966-'ROR-Model'!G982","v":0}]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T967-'ROR-Model'!G983","v":0}]
[null,null,"Wyoming",null,{"$f":"+F968","v":-20656.903333333321},{"$f":"'Rate Base'!$AB$33*$F$1","v":-20656.903333333321},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F968:P968)","v":-20656.903333333321},null,{"$f":"SUM(R968:R968)","v":-20656.903333333321},{"$f":"+T968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$34*$F$1","v":-974737.96791666374},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F969:P969)","v":-974737.96791666374},null,{"$f":"SUM(R969:R969)","v":-974737.96791666374},{"$f":"+T969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":-995394.87124999706},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F970:P970)","v":-995394.87124999706},null,{"$f":"SUM(R970:R970)","v":-995394.87124999706},{"$f":"+T970-'ROR-Model'!G986","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T971-'ROR-Model'!G987","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,{"$f":"+F973","v":-160120.68083333329},{"$f":"'Rate Base'!$AB$38*$F$1","v":-160120.68083333329},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F973:P973)","v":-160120.68083333329},null,{"$f":"SUM(R973:R973)","v":-160120.68083333329},{"$f":"+T973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$39*$F$1","v":-2064957.3433333356},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F974:P974)","v":-2064957.3433333356},null,{"$f":"SUM(R974:R974)","v":-2064957.3433333356},{"$f":"+T974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":-2225078.0241666688},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F975:P975)","v":-2225078.0241666688},null,{"$f":"SUM(R975:R975)","v":-2225078.0241666688},{"$f":"+T975-'ROR-Model'!G991","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T976-'ROR-Model'!G992","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T977-'ROR-Model'!G993","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AB$43*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F978:P978)","v":0},null,{"$f":"SUM(R978:R978)","v":0},{"$f":"+T978-'ROR-Model'!G994","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AB$44*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+T979-'ROR-Model'!G995","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AB$45*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+T980-'ROR-Model'!G996","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F981","v":-921437.82791666687},{"$f":"'Rate Base'!$AB$46*$F$1","v":-921437.82791666687},null,null,null,null,null,null,null,null,null,null,null,-921437.82791666687,null,-921437.82791666687,{"$f":"+T981-'ROR-Model'!G997","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AB$47*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+T982-'ROR-Model'!G998","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AB$48*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+T983-'ROR-Model'!G999","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AB$49*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+T984-'ROR-Model'!G1000","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AB$50*$F$1","v":-45321755.156666517},null,null,null,null,null,null,null,null,null,null,null,-45321755.156666517,null,-45321755.156666517,{"$f":"+T985-'ROR-Model'!G1001","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F978:F985)","v":-46243192.984583184},null,null,null,null,null,null,null,null,null,null,null,-46243192.984583184,null,-46243192.984583184,{"$f":"+T986-'ROR-Model'!G1002","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T987-'ROR-Model'!G1003","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T988-'ROR-Model'!G1004","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F989:P989)","v":0},null,{"$f":"SUM(R989:R989)","v":0},{"$f":"+T989-'ROR-Model'!G1005","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$55*$F$1","v":-220013.6412499994},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F990:P990)","v":-220013.6412499994},null,{"$f":"SUM(R990:R990)","v":-220013.6412499994},{"$f":"+T990-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F989:F990)","v":-220013.6412499994},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F991:P991)","v":-220013.6412499994},null,{"$f":"SUM(R991:R991)","v":-220013.6412499994},{"$f":"+T991-'ROR-Model'!G1007","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T992-'ROR-Model'!G1008","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T993-'ROR-Model'!G1009","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$59*$F$1","v":-501644.38499999885},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F994:P994)","v":-501644.38499999885},null,{"$f":"SUM(R994:R994)","v":-501644.38499999885},{"$f":"+T994-'ROR-Model'!G1010","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$60*$F$1","v":-2005478.8933333158},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F995:P995)","v":-2005478.8933333158},null,{"$f":"SUM(R995:R995)","v":-2005478.8933333158},{"$f":"+T995-'ROR-Model'!G1011","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F994:F995)","v":-2507123.2783333147},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F996:P996)","v":-2507123.2783333147},null,{"$f":"SUM(R996:R996)","v":-2507123.2783333147},{"$f":"+T996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T997-'ROR-Model'!G1013","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$64*$F$1","v":-450681.19041666575},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F999:P999)","v":-450681.19041666575},null,{"$f":"SUM(R999:R999)","v":-450681.19041666575},{"$f":"+T999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$65*$F$1","v":-12126688.77125001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1000:P1000)","v":-12126688.77125001},null,{"$f":"SUM(R1000:R1000)","v":-12126688.77125001},{"$f":"+T1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":-12577369.961666675},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1001:P1001)","v":-12577369.961666675},null,{"$f":"SUM(R1001:R1001)","v":-12577369.961666675},{"$f":"+T1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1002-'ROR-Model'!G1018","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$69*$F$1","v":-184348.94624999911},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1004:P1004)","v":-184348.94624999911},null,{"$f":"SUM(R1004:R1004)","v":-184348.94624999911},{"$f":"+T1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$70*$F$1","v":-5585749.5450000763},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1005:P1005)","v":-5585749.5450000763},null,{"$f":"SUM(R1005:R1005)","v":-5585749.5450000763},{"$f":"+T1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":-5770098.4912500754},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1006:P1006)","v":-5770098.4912500754},null,{"$f":"SUM(R1006:R1006)","v":-5770098.4912500754},{"$f":"+T1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1007-'ROR-Model'!G1023","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$74*$F$1","v":-4738.296250000014},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1009:P1009)","v":-4738.296250000014},null,{"$f":"SUM(R1009:R1009)","v":-4738.296250000014},{"$f":"+T1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$75*$F$1","v":108780.07041666657},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1010:P1010)","v":108780.07041666657},null,{"$f":"SUM(R1010:R1010)","v":108780.07041666657},{"$f":"+T1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":104041.77416666655},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1011:P1011)","v":104041.77416666655},null,{"$f":"SUM(R1011:R1011)","v":104041.77416666655},{"$f":"+T1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1012-'ROR-Model'!G1028","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$79*$F$1","v":-16323.698333333326},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1014:P1014)","v":-16323.698333333326},null,{"$f":"SUM(R1014:R1014)","v":-16323.698333333326},{"$f":"+T1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$80*$F$1","v":-350631.96250000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1015:P1015)","v":-350631.96250000002},null,{"$f":"SUM(R1015:R1015)","v":-350631.96250000002},{"$f":"+T1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":-366955.66083333333},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1016:P1016)","v":-366955.66083333333},null,{"$f":"SUM(R1016:R1016)","v":-366955.66083333333},{"$f":"+T1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1017-'ROR-Model'!G1033","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$84*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1019:P1019)","v":0},null,{"$f":"SUM(R1019:R1019)","v":0},{"$f":"+T1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$85*$F$1","v":19743.638333333365},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1020:P1020)","v":19743.638333333365},null,{"$f":"SUM(R1020:R1020)","v":19743.638333333365},{"$f":"+T1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":19743.638333333365},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1021:P1021)","v":19743.638333333365},null,{"$f":"SUM(R1021:R1021)","v":19743.638333333365},{"$f":"+T1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1022-'ROR-Model'!G1038","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1021+F1016+F1011+F1006+F1001+F996+F991+F986+F975+F970","v":-70781441.500833258},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R1021+R1016+R1011+R1006+R1001+R996+R991+R986+R975+R970","v":-70781441.500833258},null,{"$f":"+T1021+T1016+T1011+T1006+T1001+T996+T991+T986+T975+T970","v":-70781441.500833258},{"$f":"+T1023-'ROR-Model'!G1039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1024-'ROR-Model'!G1040","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1025-'ROR-Model'!G1041","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1026-'ROR-Model'!G1042","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$92*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1027:P1027)","v":0},null,{"$f":"SUM(R1027:R1027)","v":0},{"$f":"+T1027-'ROR-Model'!G1043","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$93*$F$1","v":-938187.99083333369},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1028:P1028)","v":-938187.99083333369},null,{"$f":"SUM(R1028:R1028)","v":-938187.99083333369},{"$f":"+T1028-'ROR-Model'!G1044","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$94*$F$1","v":-938187.99083333369},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1029:P1029)","v":-938187.99083333369},null,{"$f":"SUM(R1029:R1029)","v":-938187.99083333369},{"$f":"+T1029-'ROR-Model'!G1045","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1030-'ROR-Model'!G1046","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1031-'ROR-Model'!G1047","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$97*$F$1","v":-21306.145833333343},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1032:P1032)","v":-21306.145833333343},null,{"$f":"SUM(R1032:R1032)","v":-21306.145833333343},{"$f":"+T1032-'ROR-Model'!G1048","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$98*$F$1","v":495883.92000000179},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1033:P1033)","v":495883.92000000179},null,{"$f":"SUM(R1033:R1033)","v":495883.92000000179},{"$f":"+T1033-'ROR-Model'!G1049","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$99*$F$1","v":-293843.24583332986},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1034:P1034)","v":-293843.24583332986},null,{"$f":"SUM(R1034:R1034)","v":-293843.24583332986},{"$f":"+T1034-'ROR-Model'!G1050","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$100*$F$1","v":180734.52833333611},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1035:P1035)","v":180734.52833333611},null,{"$f":"SUM(R1035:R1035)","v":180734.52833333611},{"$f":"+T1035-'ROR-Model'!G1051","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1036-'ROR-Model'!G1052","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$103*$F$1","v":47335.157916666678},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1038:P1038)","v":47335.157916666678},null,{"$f":"SUM(R1038:R1038)","v":47335.157916666678},{"$f":"+T1038-'ROR-Model'!G1054","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$104*$F$1","v":1936931.7366666775},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1039:P1039)","v":1936931.7366666775},null,{"$f":"SUM(R1039:R1039)","v":1936931.7366666775},{"$f":"+T1039-'ROR-Model'!G1055","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$105*$F$1","v":-729819.4450000003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1040:P1040)","v":-729819.4450000003},null,{"$f":"SUM(R1040:R1040)","v":-729819.4450000003},{"$f":"+T1040-'ROR-Model'!G1056","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$106*$F$1","v":1254447.4495833442},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1041:P1041)","v":1254447.4495833442},null,{"$f":"SUM(R1041:R1041)","v":1254447.4495833442},{"$f":"+T1041-'ROR-Model'!G1057","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1042-'ROR-Model'!G1058","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1043-'ROR-Model'!G1059","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$109*$F$1","v":-143437.64708333369},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1044:P1044)","v":-143437.64708333369},null,{"$f":"SUM(R1044:R1044)","v":-143437.64708333369},{"$f":"+T1044-'ROR-Model'!G1060","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$110*$F$1","v":-1488891.1312500089},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1045:P1045)","v":-1488891.1312500089},null,{"$f":"SUM(R1045:R1045)","v":-1488891.1312500089},{"$f":"+T1045-'ROR-Model'!G1061","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1046:P1046)","v":0},null,{"$f":"SUM(R1046:R1046)","v":0},{"$f":"+T1046-'ROR-Model'!G1062","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$112*$F$1","v":-1632328.7783333287},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1047:P1047)","v":-1632328.7783333287},null,{"$f":"SUM(R1047:R1047)","v":-1632328.7783333287},{"$f":"+T1047-'ROR-Model'!G1063","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1048-'ROR-Model'!G1064","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1049-'ROR-Model'!G1065","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$115*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1050:P1050)","v":0},null,{"$f":"SUM(R1050:R1050)","v":0},{"$f":"+T1050-'ROR-Model'!G1066","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$116*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1051:P1051)","v":0},null,{"$f":"SUM(R1051:R1051)","v":0},{"$f":"+T1051-'ROR-Model'!G1067","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$117*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1052:P1052)","v":0},null,{"$f":"SUM(R1052:R1052)","v":0},{"$f":"+T1052-'ROR-Model'!G1068","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1053-'ROR-Model'!G1069","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$120*$F$1","v":-58298.939999999478},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1055:P1055)","v":-58298.939999999478},null,{"$f":"SUM(R1055:R1055)","v":-58298.939999999478},{"$f":"+T1055-'ROR-Model'!G1071","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$121*$F$1","v":-1216221.756666664},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1056:P1056)","v":-1216221.756666664},null,{"$f":"SUM(R1056:R1056)","v":-1216221.756666664},{"$f":"+T1056-'ROR-Model'!G1072","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$122*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1057:P1057)","v":0},null,{"$f":"SUM(R1057:R1057)","v":0},{"$f":"+T1057-'ROR-Model'!G1073","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$123*$F$1","v":-1274520.6966666616},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1058:P1058)","v":-1274520.6966666616},null,{"$f":"SUM(R1058:R1058)","v":-1274520.6966666616},{"$f":"+T1058-'ROR-Model'!G1074","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1059-'ROR-Model'!G1075","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1061:P1061)","v":0},null,{"$f":"SUM(R1061:R1061)","v":0},{"$f":"+T1061-'ROR-Model'!G1077","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$127*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1062:P1062)","v":0},null,{"$f":"SUM(R1062:R1062)","v":0},{"$f":"+T1062-'ROR-Model'!G1078","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1063:P1063)","v":0},null,{"$f":"SUM(R1063:R1063)","v":0},{"$f":"+T1063-'ROR-Model'!G1079","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$129*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1064:P1064)","v":0},null,{"$f":"SUM(R1064:R1064)","v":0},{"$f":"+T1064-'ROR-Model'!G1080","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1065-'ROR-Model'!G1081","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1066-'ROR-Model'!G1082","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$132*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1067:P1067)","v":0},null,{"$f":"SUM(R1067:R1067)","v":0},{"$f":"+T1067-'ROR-Model'!G1083","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$133*$F$1","v":-674986.74708333239},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1068:P1068)","v":-674986.74708333239},null,{"$f":"SUM(R1068:R1068)","v":-674986.74708333239},{"$f":"+T1068-'ROR-Model'!G1084","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$134*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1069:P1069)","v":0},null,{"$f":"SUM(R1069:R1069)","v":0},{"$f":"+T1069-'ROR-Model'!G1085","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$135*$F$1","v":-674986.74708333239},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1070:P1070)","v":-674986.74708333239},null,{"$f":"SUM(R1070:R1070)","v":-674986.74708333239},{"$f":"+T1070-'ROR-Model'!G1086","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1071-'ROR-Model'!G1087","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1072-'ROR-Model'!G1088","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$138*$F$1","v":16645.691666666637},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1073:P1073)","v":16645.691666666637},null,{"$f":"SUM(R1073:R1073)","v":16645.691666666637},{"$f":"+T1073-'ROR-Model'!G1089","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$139*$F$1","v":-106838.30624999944},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1074:P1074)","v":-106838.30624999944},null,{"$f":"SUM(R1074:R1074)","v":-106838.30624999944},{"$f":"+T1074-'ROR-Model'!G1090","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$140*$F$1","v":-90192.614583333023},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1075:P1075)","v":-90192.614583333023},null,{"$f":"SUM(R1075:R1075)","v":-90192.614583333023},{"$f":"+T1075-'ROR-Model'!G1091","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1076-'ROR-Model'!G1092","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$143*$F$1","v":-321.99333333333425},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1078:P1078)","v":-321.99333333333425},null,{"$f":"SUM(R1078:R1078)","v":-321.99333333333425},{"$f":"+T1078-'ROR-Model'!G1094","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$144*$F$1","v":-8431.095416666707},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1079:P1079)","v":-8431.095416666707},null,{"$f":"SUM(R1079:R1079)","v":-8431.095416666707},{"$f":"+T1079-'ROR-Model'!G1095","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$145*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1080:P1080)","v":0},null,{"$f":"SUM(R1080:R1080)","v":0},{"$f":"+T1080-'ROR-Model'!G1096","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$146*$F$1","v":-8753.0887500000536},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1081:P1081)","v":-8753.0887500000536},null,{"$f":"SUM(R1081:R1081)","v":-8753.0887500000536},{"$f":"+T1081-'ROR-Model'!G1097","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1082-'ROR-Model'!G1098","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1083-'ROR-Model'!G1099","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AB$149*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1084:P1084)","v":0},null,{"$f":"SUM(R1084:R1084)","v":0},{"$f":"+T1084-'ROR-Model'!G1100","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AB$150*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1085:P1085)","v":0},null,{"$f":"SUM(R1085:R1085)","v":0},{"$f":"+T1085-'ROR-Model'!G1101","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AB$151*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1086:P1086)","v":0},null,{"$f":"SUM(R1086:R1086)","v":0},{"$f":"+T1086-'ROR-Model'!G1102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1087-'ROR-Model'!G1103","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1081+F1075+F1070+F1064+F1058+F1052+F1047+F1041+F1035+F1029+F1086)*F1","v":-3183787.9383333093},0,0,0,0,0,0,0,0,0,{"$f":"(P1081+P1075+P1070+P1064+P1058+P1052+P1047+P1041+P1035+P1029+P1086)*P1","v":0},null,{"$f":"SUM(F1088:P1088)","v":-3183787.9383333093},null,{"$f":"SUM(R1088:R1088)","v":-3183787.9383333093},{"$f":"+T1088-'ROR-Model'!G1105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1089-'ROR-Model'!G1106","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1090-'ROR-Model'!G1107","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":0},0,0,-5037992.62029,0,0,0,0,0,0,{"$f":"+P964*P1","v":0},null,{"$f":"SUM(F1091:P1091)","v":-5037992.62029},null,{"$f":"SUM(R1091:R1091)","v":-5037992.62029},{"$f":"+T1091-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F968+F973+F981+F989+F994+F999+F1004+F1009+F1014+F1019)*F1","v":-2259951.9283333304},0,0,0,0,0,0,0,0,0,{"$f":"(+P950+P968+P973+P981+P989+P994+P999+P1004+P1009+P1014+P1019)*P1","v":0},null,{"$f":"SUM(F1092:P1092)","v":-2259951.9283333304},null,{"$f":"SUM(R1092:R1092)","v":-2259951.9283333304},{"$f":"+T1092-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F969+F974+F985+F990+F995+F1000+F1005+F1010+F1015+F1020)*F1","v":-68521489.572499916},0,0,0,0,0,0,0,0,0,{"$f":"(+P951+P969+P974+P985+P990+P995+P1000+P1005+P1010+P1015+P1020)*P1","v":0},null,{"$f":"SUM(F1093:P1093)","v":-68521489.572499916},null,{"$f":"SUM(R1093:R1093)","v":-68521489.572499916},{"$f":"+T1093-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"+F1088*F1","v":-3183787.9383333093},0,0,0,0,0,0,0,0,0,{"$f":"+P1088*P1","v":0},null,{"$f":"SUM(F1094:P1094)","v":-3183787.9383333093},null,{"$f":"SUM(R1094:R1094)","v":-3183787.9383333093},{"$f":"+T1094-'ROR-Model'!G1112","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1091:F1094)","v":-73965229.439166546},0,{"$f":"SUM(H1091:H1094)","v":0},-5037992.62029,0,{"$f":"SUM(K1091:K1094)","v":0},0,0,0,0,{"$f":"SUM(P1091:P1094)","v":0},null,{"$f":"SUM(R1091:R1094)","v":-79003222.059456557},null,{"$f":"SUM(T1091:T1094)","v":-79003222.059456557},{"$f":"+T1095-'ROR-Model'!G1113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1096-'ROR-Model'!G1114","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1097-'ROR-Model'!G1115","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$163*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1098:P1098)","v":0},null,{"$f":"SUM(R1098:R1098)","v":0},{"$f":"+T1098-'ROR-Model'!G1116","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1098)","v":0},null,{"$f":"SUM(H1098)","v":0},{"$f":"SUM(I1098)","v":0},0,0,0,0,0,0,{"$f":"SUM(P1098)","v":0},null,{"$f":"SUM(R1098)","v":0},null,{"$f":"SUM(T1098)","v":0},{"$f":"+T1099-'ROR-Model'!G1117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1100-'ROR-Model'!G1118","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1101-'ROR-Model'!G1119","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$167*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1102:P1102)","v":0},null,{"$f":"SUM(R1102:R1102)","v":0},{"$f":"+T1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$168*F1","v":-814359.20874999987},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1103:P1103)","v":-814359.20874999987},null,{"$f":"SUM(R1103:R1103)","v":-814359.20874999987},{"$f":"+T1103-'ROR-Model'!G1121","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$169*F1","v":-4914716.9423333351},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1104:P1104)","v":-4914716.9423333351},null,{"$f":"SUM(R1104:R1104)","v":-4914716.9423333351},{"$f":"+T1104-'ROR-Model'!G1122","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$170*F1","v":-1649013.635416666},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1105:P1105)","v":-1649013.635416666},null,{"$f":"SUM(R1105:R1105)","v":-1649013.635416666},{"$f":"+T1105-'ROR-Model'!G1123","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1102:F1105)","v":-7378089.7865000013},null,{"$f":"SUM(H1102:H1105)","v":0},{"$f":"SUM(I1102:I1105)","v":0},0,0,0,0,0,0,{"$f":"SUM(P1102:P1105)","v":0},null,{"$f":"SUM(R1102:R1105)","v":-7378089.7865000013},null,{"$f":"SUM(T1102:T1105)","v":-7378089.7865000013},{"$f":"+T1106-'ROR-Model'!G1124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1107-'ROR-Model'!G1125","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1108-'ROR-Model'!G1126","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$174*F1","v":346726.05750000477},null,null,{"$f":"WEX_ADJ_108_PROD*I1","v":4253223.1765274992},null,null,null,null,null,null,null,null,{"$f":"SUM(F1109:P1109)","v":4599949.234027504},null,{"$f":"SUM(R1109:R1109)","v":4599949.234027504},{"$f":"+T1109-'ROR-Model'!G1127","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$175*F1","v":544469.97291667014},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1110:P1110)","v":544469.97291667014},null,{"$f":"SUM(R1110:R1110)","v":544469.97291667014},{"$f":"+T1110-'ROR-Model'!G1128","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$176*F1","v":16920033.974166632},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1111:P1111)","v":16920033.974166632},null,{"$f":"SUM(R1111:R1111)","v":16920033.974166632},{"$f":"+T1111-'ROR-Model'!G1129","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$177*F1","v":1269409.0987500697},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1112:P1112)","v":1269409.0987500697},null,{"$f":"SUM(R1112:R1112)","v":1269409.0987500697},{"$f":"+T1112-'ROR-Model'!G1130","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1109:F1112)","v":19080639.103333376},{"$f":"G1*SUM(G1109:G1112)","v":0},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":4253223.1765274992},0,0,0,0,0,{"$f":"SUM(O1109:O1112)","v":0},{"$f":"SUM(P1109:P1112)","v":0},null,{"$f":"SUM(R1109:R1112)","v":23333862.279860877},null,{"$f":"SUM(T1109:T1112)","v":23333862.279860877},{"$f":"+T1113-'ROR-Model'!G1131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1114-'ROR-Model'!G1132","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1115-'ROR-Model'!G1133","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!AB181*F1","v":9812.6962500000373},null,null,{"$f":"WEX_ADJ_111_PROD*I1","v":384021.75443624996},null,null,null,null,null,null,null,null,{"$f":"SUM(F1116:P1116)","v":393834.45068625},null,{"$f":"SUM(R1116:R1116)","v":393834.45068625},{"$f":"+T1116-'ROR-Model'!G1134","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!AB182*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1117:P1117)","v":0},null,{"$f":"SUM(R1117:R1117)","v":0},{"$f":"+T1117-'ROR-Model'!G1135","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!AB183*F1","v":-7.0833331774338149E-3},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1118:P1118)","v":-7.0833331774338149E-3},null,{"$f":"SUM(R1118:R1118)","v":-7.0833331774338149E-3},{"$f":"+T1118-'ROR-Model'!G1136","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!AB184*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1119:P1119)","v":0},null,{"$f":"SUM(R1119:R1119)","v":0},{"$f":"+T1119-'ROR-Model'!G1137","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!AB185*F1","v":9812.6891666669399},{"$f":"G1*SUM(G1116:G1119)","v":0},{"$f":"SUM(H1116:H1119)","v":0},{"$f":"SUM(I1116:I1119)","v":384021.75443624996},0,0,0,0,0,{"$f":"SUM(O1116:O1119)","v":0},{"$f":"SUM(P1116:P1119)","v":0},null,{"$f":"SUM(R1116:R1119)","v":393834.44360291684},null,{"$f":"SUM(T1116:T1119)","v":393834.44360291684},{"$f":"+T1120-'ROR-Model'!G1138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1121-'ROR-Model'!G1139","v":0}]
["254","Other Regulatory Liabilities ARC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1122-'ROR-Model'!G1140","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!AB188*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1123:P1123)","v":0},null,{"$f":"SUM(R1123:R1123)","v":0},{"$f":"+T1123-'ROR-Model'!G1141","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!AB189*$F$1","v":682793.90375000006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1124:P1124)","v":682793.90375000006},null,{"$f":"SUM(R1124:R1124)","v":682793.90375000006},{"$f":"+T1124-'ROR-Model'!G1142","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!AB190*$F$1","v":20596529.429583333},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1125:P1125)","v":20596529.429583333},null,{"$f":"SUM(R1125:R1125)","v":20596529.429583333},{"$f":"+T1125-'ROR-Model'!G1143","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!AB191*$F$1","v":-16898980.583333332},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1126:P1126)","v":-16898980.583333332},null,{"$f":"SUM(R1126:R1126)","v":-16898980.583333332},{"$f":"+T1126-'ROR-Model'!G1144","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!AB192*$F$1","v":4380342.75},{"$f":"G1*SUM(G1123:G1126)","v":0},{"$f":"SUM(H1123:H1126)","v":0},{"$f":"SUM(I1123:I1126)","v":0},0,0,0,0,0,{"$f":"SUM(O1123:O1126)","v":0},{"$f":"SUM(P1123:P1126)","v":0},null,{"$f":"SUM(R1123:R1126)","v":4380342.75},null,{"$f":"SUM(T1123:T1126)","v":4380342.75},{"$f":"+T1127-'ROR-Model'!G1145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1128-'ROR-Model'!G1146","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1129-'ROR-Model'!G1147","v":0}]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1130-'ROR-Model'!G1148","v":0}]
[null,"Production",null,null,null,{"$f":"F1091+F1102+F1109+F1116+F1123","v":356538.75375000481},{"$f":"G1091+G1102+G1109+G1116+G1123","v":0},0,-400747.68932625081,0,0,0,{"$f":"M1091+M1102+M1109+M1116+M1123","v":0},{"$f":"N1091+N1102+N1109+N1116+N1123","v":0},0,0,null,{"$f":"R1091+R1102+R1109+R1116+R1123","v":-44208.935576246004},null,{"$f":"T1091+T1102+T1109+T1116+T1123","v":-44208.935576246004},{"$f":"+T1131-'ROR-Model'!G1149","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1092+F1103+F1110+F1117+F1124","v":-1847047.26041666},{"$f":"G1092+G1103+G1110+G1117+G1124","v":0},0,0,0,0,0,{"$f":"M1092+M1103+M1110+M1117+M1124","v":0},{"$f":"N1092+N1103+N1110+N1117+N1124","v":0},0,0,null,{"$f":"R1092+R1103+R1110+R1117+R1124","v":-1847047.26041666},null,{"$f":"T1092+T1103+T1110+T1117+T1124","v":-1847047.26041666},{"$f":"+T1132-'ROR-Model'!G1150","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1093+F1098+F1104+F1111+F1118+F1125","v":-35919643.118166625},{"$f":"G1093+G1098+G1104+G1111+G1118+G1125","v":0},0,0,0,0,0,{"$f":"M1093+M1098+M1104+M1111+M1118+M1125","v":0},{"$f":"N1093+N1098+N1104+N1111+N1118+N1125","v":0},0,0,null,{"$f":"R1093+R1098+R1104+R1111+R1118+R1125","v":-35919643.118166625},null,{"$f":"T1093+T1098+T1104+T1111+T1118+T1125","v":-35919643.118166625},{"$f":"+T1133-'ROR-Model'!G1151","v":0}]
[null,"General",null,null,null,{"$f":"F1094+F1105+F1112+F1119+F1126","v":-20462373.058333237},{"$f":"G1094+G1105+G1112+G1119+G1126","v":0},0,0,0,0,0,{"$f":"M1094+M1105+M1112+M1119+M1126","v":0},{"$f":"N1094+N1105+N1112+N1119+N1126","v":0},0,0,null,{"$f":"R1094+R1105+R1112+R1119+R1126","v":-20462373.058333237},null,{"$f":"T1094+T1105+T1112+T1119+T1126","v":-20462373.058333237},{"$f":"+T1134-'ROR-Model'!G1152","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1135-'ROR-Model'!G1153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1136-'ROR-Model'!G1154","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1095+F1099+F1106+F1113+F1120+F1127","v":-57872524.683166511},{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":0},0,-400747.68932625081,0,0,0,{"$f":"M1095+M1099+M1106+M1113+M1120+M1127","v":0},{"$f":"N1095+N1099+N1106+N1113+N1120+N1127","v":0},0,0,null,{"$f":"R1095+R1099+R1106+R1113+R1120+R1127","v":-58273272.372492768},null,{"$f":"T1095+T1099+T1106+T1113+T1120+T1127","v":-58273272.372492768},{"$f":"+T1137-'ROR-Model'!G1155","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1138-'ROR-Model'!G1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1139-'ROR-Model'!G1157","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1140-'ROR-Model'!G1158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1141-'ROR-Model'!G1159","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1142-'ROR-Model'!G1160","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$208*F1","v":20593.740308204317},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1143:P1143)","v":20593.740308204317},null,{"$f":"SUM(R1143:R1143)","v":20593.740308204317},{"$f":"+T1143-'ROR-Model'!G1161","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$209*F1","v":579032.34302513301},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1144:P1144)","v":579032.34302513301},null,{"$f":"SUM(R1144:R1144)","v":579032.34302513301},{"$f":"+T1144-'ROR-Model'!G1162","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1143:F1144)","v":599626.08333333733},{"$f":"G1*SUM(G1143:G1144)","v":0},{"$f":"SUM(H1143:H1144)","v":0},{"$f":"SUM(I1143:I1144)","v":0},0,0,0,0,0,{"$f":"SUM(O1143:O1144)","v":0},{"$f":"SUM(P1143:P1144)","v":0},null,{"$f":"SUM(R1143:R1144)","v":599626.08333333733},null,{"$f":"SUM(T1143:T1144)","v":599626.08333333733},{"$f":"+T1145-'ROR-Model'!G1163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1146-'ROR-Model'!G1164","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1147-'ROR-Model'!G1165","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$213*F1","v":0},null,{"$f":"'Und Stor'!D27*Adjustments!H1","v":-26098151.32},null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1148:P1148)","v":-26098151.32},null,{"$f":"SUM(R1148:R1148)","v":-26098151.32},{"$f":"+T1148-'ROR-Model'!G1166","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1148)","v":0},{"$f":"G1*SUM(G1148)","v":0},{"$f":"SUM(H1148)","v":-26098151.32},{"$f":"SUM(I1148)","v":0},0,0,0,0,0,0,{"$f":"SUM(P1148)","v":0},null,{"$f":"SUM(R1148)","v":-26098151.32},null,{"$f":"SUM(T1148)","v":-26098151.32},{"$f":"+T1149-'ROR-Model'!G1167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1150-'ROR-Model'!G1168","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1151-'ROR-Model'!G1169","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$217*F1","v":-1181268.4312499999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1152:P1152)","v":-1181268.4312499999},null,{"$f":"SUM(R1152:R1152)","v":-1181268.4312499999},{"$f":"+T1152-'ROR-Model'!G1170","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1152)","v":-1181268.4312499999},{"$f":"G1*SUM(G1152)","v":0},{"$f":"SUM(H1152)","v":0},{"$f":"SUM(I1152)","v":0},0,0,0,0,0,0,{"$f":"SUM(P1152)","v":0},null,{"$f":"SUM(R1152)","v":-1181268.4312499999},null,{"$f":"SUM(T1152)","v":-1181268.4312499999},{"$f":"+T1153-'ROR-Model'!G1171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1154-'ROR-Model'!G1172","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1155-'ROR-Model'!G1173","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$221*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1156:P1156)","v":0},null,{"$f":"SUM(R1156:R1156)","v":0},{"$f":"+T1156-'ROR-Model'!G1174","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$222*$F$1","v":-4780.6769433331647},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1157:P1157)","v":-4780.6769433331647},null,{"$f":"SUM(R1157:R1157)","v":-4780.6769433331647},{"$f":"+T1157-'ROR-Model'!G1175","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$223*$F$1","v":-128934.31472333334},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1158:P1158)","v":-128934.31472333334},null,{"$f":"SUM(R1158:R1158)","v":-128934.31472333334},{"$f":"+T1158-'ROR-Model'!G1176","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$224*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1159:P1159)","v":0},null,{"$f":"SUM(R1159:R1159)","v":0},{"$f":"+T1159-'ROR-Model'!G1177","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1156:F1159)","v":-133714.99166666652},{"$f":"G1*SUM(G1156:G1159)","v":0},{"$f":"SUM(H1156:H1159)","v":0},{"$f":"SUM(I1156:I1159)","v":0},0,0,0,0,0,{"$f":"SUM(O1156:O1159)","v":0},{"$f":"SUM(P1156:P1159)","v":0},null,{"$f":"SUM(R1156:R1159)","v":-133714.99166666652},null,{"$f":"SUM(T1156:T1159)","v":-133714.99166666652},{"$f":"+T1160-'ROR-Model'!G1178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1161-'ROR-Model'!G1179","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1162-'ROR-Model'!G1180","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$228*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1163:P1163)","v":0},null,{"$f":"SUM(R1163:R1163)","v":0},{"$f":"+T1163-'ROR-Model'!G1181","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$229*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1164:P1164)","v":0},null,{"$f":"SUM(R1164:R1164)","v":0},{"$f":"+T1164-'ROR-Model'!G1182","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$230*$F$1","v":-11461.285000000033},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1165:P1165)","v":-11461.285000000033},null,{"$f":"SUM(R1165:R1165)","v":-11461.285000000033},{"$f":"+T1165-'ROR-Model'!G1183","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$231*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1166:P1166)","v":0},null,{"$f":"SUM(R1166:R1166)","v":0},{"$f":"+T1166-'ROR-Model'!G1184","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1163:F1166)","v":-11461.285000000033},{"$f":"G1*SUM(G1163:G1166)","v":0},{"$f":"SUM(H1163:H1166)","v":0},{"$f":"SUM(I1163:I1166)","v":0},0,0,0,0,0,{"$f":"SUM(O1163:O1166)","v":0},{"$f":"SUM(P1163:P1166)","v":0},null,{"$f":"SUM(R1163:R1166)","v":-11461.285000000033},null,{"$f":"SUM(T1163:T1166)","v":-11461.285000000033},{"$f":"+T1167-'ROR-Model'!G1185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1168-'ROR-Model'!G1186","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1169-'ROR-Model'!G1187","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$235*F1","v":-6443.0174999999872},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1170:P1170)","v":-6443.0174999999872},null,{"$f":"SUM(R1170:R1170)","v":-6443.0174999999872},{"$f":"+T1170-'ROR-Model'!G1188","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$236*F1","v":-42260.208750000224},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1171:P1171)","v":-42260.208750000224},null,{"$f":"SUM(R1171:R1171)","v":-42260.208750000224},{"$f":"+T1171-'ROR-Model'!G1189","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1170:F1171)","v":-48703.226250000211},{"$f":"G1*SUM(G1170:G1171)","v":0},{"$f":"SUM(H1170:H1171)","v":0},{"$f":"SUM(I1170:I1171)","v":0},0,0,0,0,0,{"$f":"SUM(O1170:O1171)","v":0},{"$f":"SUM(P1170:P1171)","v":0},null,{"$f":"SUM(R1170:R1171)","v":-48703.226250000211},null,{"$f":"SUM(T1170:T1171)","v":-48703.226250000211},{"$f":"+T1172-'ROR-Model'!G1190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1173-'ROR-Model'!G1191","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1174-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AB240*F1","v":210912.46458333323},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1175:P1175)","v":210912.46458333323},null,{"$f":"SUM(R1175:R1175)","v":210912.46458333323},{"$f":"+T1175-'ROR-Model'!G1193","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AB241*F1","v":2184416.6516666673},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1176:P1176)","v":2184416.6516666673},null,{"$f":"SUM(R1176:R1176)","v":2184416.6516666673},{"$f":"+T1176-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1175:F1176)","v":2395329.1162500004},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1175:R1176)","v":2395329.1162500004},null,{"$f":"SUM(T1175:T1176)","v":2395329.1162500004},{"$f":"+T1177-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1178-'ROR-Model'!G1196","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1179-'ROR-Model'!G1197","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$245*F1","v":1013.109999999986},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1180:P1180)","v":1013.109999999986},null,{"$f":"SUM(R1180:R1180)","v":1013.109999999986},{"$f":"+T1180-'ROR-Model'!G1198","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1180)","v":1013.109999999986},{"$f":"G1*SUM(G1180)","v":0},{"$f":"SUM(H1180)","v":0},{"$f":"SUM(I1180)","v":0},0,0,0,0,0,0,{"$f":"SUM(P1180)","v":0},null,{"$f":"SUM(R1180)","v":1013.109999999986},null,{"$f":"SUM(T1180)","v":1013.109999999986},{"$f":"+T1181-'ROR-Model'!G1199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1182-'ROR-Model'!G1200","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1183-'ROR-Model'!G1201","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$249*F1","v":-2571.5987499999992},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1184:P1184)","v":-2571.5987499999992},null,{"$f":"SUM(R1184:R1184)","v":-2571.5987499999992},{"$f":"+T1184-'ROR-Model'!G1202","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$250*F1","v":-2612.7701986666762},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1185:P1185)","v":-2612.7701986666762},null,{"$f":"SUM(R1185:R1185)","v":-2612.7701986666762},{"$f":"+T1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$251*F1","v":-75174.617301333405},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1186:P1186)","v":-75174.617301333405},null,{"$f":"SUM(R1186:R1186)","v":-75174.617301333405},{"$f":"+T1186-'ROR-Model'!G1204","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$252*F1","v":-394.58541666666679},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1187:P1187)","v":-394.58541666666679},null,{"$f":"SUM(R1187:R1187)","v":-394.58541666666679},{"$f":"+T1187-'ROR-Model'!G1205","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1184:F1187)","v":-80753.571666666743},{"$f":"G1*SUM(G1184:G1187)","v":0},{"$f":"SUM(H1184:H1187)","v":0},{"$f":"SUM(I1184:I1187)","v":0},0,0,0,0,0,{"$f":"SUM(O1184:O1187)","v":0},{"$f":"SUM(P1184:P1187)","v":0},null,{"$f":"SUM(R1184:R1187)","v":-80753.571666666743},null,{"$f":"SUM(T1184:T1187)","v":-80753.571666666743},{"$f":"+T1188-'ROR-Model'!G1206","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1189-'ROR-Model'!G1207","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1190-'ROR-Model'!G1208","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$256*F1","v":-138324.29250000045},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1191:P1191)","v":-138324.29250000045},null,{"$f":"SUM(R1191:R1191)","v":-138324.29250000045},{"$f":"+T1191-'ROR-Model'!G1209","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$257*F1","v":538411.90433127433},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1192:P1192)","v":538411.90433127433},null,{"$f":"SUM(R1192:R1192)","v":538411.90433127433},{"$f":"+T1192-'ROR-Model'!G1210","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$258*F1","v":14615023.515252054},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1193:P1193)","v":14615023.515252054},null,{"$f":"SUM(R1193:R1193)","v":14615023.515252054},{"$f":"+T1193-'ROR-Model'!G1211","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$259*F1","v":-388869.984583335},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1194:P1194)","v":-388869.984583335},null,{"$f":"SUM(R1194:R1194)","v":-388869.984583335},{"$f":"+T1194-'ROR-Model'!G1212","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1191:F1194)","v":14626241.142499993},{"$f":"G1*SUM(G1191:G1194)","v":0},{"$f":"SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":0},0,0,0,0,0,{"$f":"SUM(O1191:O1194)","v":0},{"$f":"SUM(P1191:P1194)","v":0},null,{"$f":"SUM(R1191:R1194)","v":14626241.142499993},null,{"$f":"SUM(T1191:T1194)","v":14626241.142499993},{"$f":"+T1195-'ROR-Model'!G1213","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1196-'ROR-Model'!G1214","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1197-'ROR-Model'!G1215","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AB$263*F1","v":-6862.5},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1198:P1198)","v":-6862.5},null,{"$f":"SUM(R1198:R1198)","v":-6862.5},{"$f":"+T1198-'ROR-Model'!G1216","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AB$264*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1199:P1199)","v":0},null,{"$f":"SUM(R1199:R1199)","v":0},{"$f":"+T1199-'ROR-Model'!G1217","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AB$265*F1","v":1383762.9383333288},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1200:P1200)","v":1383762.9383333288},null,{"$f":"SUM(R1200:R1200)","v":1383762.9383333288},{"$f":"+T1200-'ROR-Model'!G1218","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AB$266*F1","v":-25840.875},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1201:P1201)","v":-25840.875},null,{"$f":"SUM(R1201:R1201)","v":-25840.875},{"$f":"+T1201-'ROR-Model'!G1219","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1198:F1201)","v":1351059.5633333288},{"$f":"G1*SUM(G1198:G1201)","v":0},{"$f":"SUM(H1198:H1201)","v":0},{"$f":"SUM(I1198:I1201)","v":0},0,0,0,0,0,{"$f":"SUM(O1198:O1201)","v":0},{"$f":"SUM(P1198:P1201)","v":0},null,{"$f":"SUM(R1198:R1201)","v":1351059.5633333288},null,{"$f":"SUM(T1198:T1201)","v":1351059.5633333288},{"$f":"+T1202-'ROR-Model'!G1220","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1203-'ROR-Model'!G1221","v":0}]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1204-'ROR-Model'!G1222","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AB$270*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1205:P1205)","v":0},null,{"$f":"SUM(R1205:R1205)","v":0},{"$f":"+T1205-'ROR-Model'!G1223","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1205)","v":0},{"$f":"G1*SUM(G1205)","v":0},{"$f":"SUM(H1205)","v":0},{"$f":"SUM(I1205)","v":0},0,0,0,0,0,0,{"$f":"SUM(P1205)","v":0},null,{"$f":"SUM(R1205)","v":0},null,{"$f":"SUM(T1205)","v":0},{"$f":"+T1206-'ROR-Model'!G1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1207-'ROR-Model'!G1225","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1208-'ROR-Model'!G1226","v":0}]
[null,"Production",null,null,null,{"$f":"F1148+F1156+F1163+F1184+F1191+F1198","v":-147758.39125000045},{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0},{"$f":"H1148+H1156+H1163+H1184+H1191+H1198","v":-26098151.32},0,0,0,0,0,0,0,{"$f":"P1148+P1156+P1163+P1184+P1191+P1198","v":0},null,{"$f":"R1148+R1156+R1163+R1184+R1191+R1198","v":-26245909.71125},null,{"$f":"T1148+T1156+T1163+T1184+T1191+T1198","v":-26245909.71125},{"$f":"+T1209-'ROR-Model'!G1227","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1143+F1157+F1164+F1170+F1185+F1192+F1199+F1175","v":756081.64458081208},{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0},{"$f":"H1143+H1157+H1164+H1170+H1185+H1192+H1199+H1175","v":0},0,0,0,0,0,0,0,{"$f":"P1143+P1157+P1164+P1170+P1185+P1192+P1199+P1175","v":0},null,{"$f":"R1143+R1157+R1164+R1170+R1185+R1192+R1199+R1175","v":756081.64458081208},null,{"$f":"T1143+T1157+T1164+T1170+T1185+T1192+T1199+T1175","v":756081.64458081208},{"$f":"+T1210-'ROR-Model'!G1228","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1144+F1158+F1165+F1171+F1186+F1193+F1200+F1176","v":18504405.022502515},0,{"$f":"H1144+H1158+H1165+H1171+H1186+H1193+H1200+H1176","v":0},0,0,0,0,0,0,0,{"$f":"P1144+P1158+P1165+P1171+P1186+P1193+P1200+P1176","v":0},null,{"$f":"R1144+R1158+R1165+R1171+R1186+R1193+R1200+R1176","v":18504405.022502515},null,{"$f":"T1144+T1158+T1165+T1171+T1186+T1193+T1200+T1176","v":18504405.022502515},{"$f":"+T1211-'ROR-Model'!G1229","v":0}]
[null,"General",null,null,null,{"$f":"F1152+F1159+F1166+F1180+F1187+F1194+F1201+F1205","v":-1595360.7662500017},{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0},{"$f":"H1152+H1159+H1166+H1180+H1187+H1194+H1201+H1205","v":0},0,0,0,0,0,0,0,{"$f":"P1152+P1159+P1166+P1180+P1187+P1194+P1201+P1205","v":0},null,{"$f":"R1152+R1159+R1166+R1180+R1187+R1194+R1201+R1205","v":-1595360.7662500017},null,{"$f":"T1152+T1159+T1166+T1180+T1187+T1194+T1201+T1205","v":-1595360.7662500017},{"$f":"+T1212-'ROR-Model'!G1230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1213-'ROR-Model'!G1231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1214-'ROR-Model'!G1232","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1145+F1149+F1153+F1160+F1167+F1172+F1177+F1181+F1188+F1195+F1202+F1206","v":17517367.509583324},0,{"$f":"+H1145+H1149+H1153+H1160+H1167+H1172+H1177+H1181+H1188+H1195+H1202+H1206","v":-26098151.32},0,0,0,0,0,0,0,{"$f":"+P1145+P1149+P1153+P1160+P1167+P1172+P1177+P1181+P1188+P1195+P1202+P1206","v":0},null,{"$f":"+R1145+R1149+R1153+R1160+R1167+R1172+R1177+R1181+R1188+R1195+R1202+R1206","v":-8580783.8104166742},null,{"$f":"+T1145+T1149+T1153+T1160+T1167+T1172+T1177+T1181+T1188+T1195+T1202+T1206","v":-8580783.8104166742},{"$f":"+T1215-'ROR-Model'!G1233","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1216-'ROR-Model'!G1234","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1217-'ROR-Model'!G1235","v":0}]
[null,"Production",null,null,null,{"$f":"F1131+F1209","v":208780.36250000435},{"$f":"G1*G1131+G1209","v":0},{"$f":"H1131+H1209","v":-26098151.32},{"$f":"I1131+I1209","v":-400747.68932625081},0,0,0,0,0,0,{"$f":"P1131+P1209","v":0},null,{"$f":"R1131+R1209","v":-26290118.646826245},null,{"$f":"T1131+T1209","v":-26290118.646826245},{"$f":"+T1218-'ROR-Model'!G1236","v":0}]
[null,"Distribution - Wyoming",null,null,null,-1090965.6158358478,{"$f":"G1*G1132+G1210","v":0},{"$f":"H1132+H1210","v":0},0,0,0,0,0,0,{"$f":"O1132+O1210","v":0},0,null,{"$f":"R1132+R1210","v":-1090965.6158358478},null,{"$f":"T1132+T1210","v":-1090965.6158358478},{"$f":"+T1219-'ROR-Model'!G1237","v":0}]
[null,"Distribution - Utah",null,null,null,-17415238.09566411,{"$f":"G1*G1133+G1211","v":0},{"$f":"H1133+H1211","v":0},0,0,0,0,0,0,{"$f":"O1133+O1211","v":0},0,null,{"$f":"R1133+R1211","v":-17415238.09566411},null,{"$f":"T1133+T1211","v":-17415238.09566411},{"$f":"+T1220-'ROR-Model'!G1238","v":0}]
[null,"General",null,null,null,-22057733.82458324,{"$f":"G1*G1134+G1212","v":0},{"$f":"H1134+H1212","v":0},0,0,0,0,0,0,{"$f":"O1134+O1212","v":0},0,null,{"$f":"R1134+R1212","v":-22057733.82458324},null,{"$f":"T1134+T1212","v":-22057733.82458324},{"$f":"+T1221-'ROR-Model'!G1239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1222-'ROR-Model'!G1240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1223-'ROR-Model'!G1241","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1137+F1215","v":-40355157.173583187},{"$f":"G1*G1137+G1215","v":0},{"$f":"H1137+H1215","v":-26098151.32},{"$f":"I1137+I1215","v":-400747.68932625081},{"$f":"J1137+J1215","v":0},0,0,0,0,0,{"$f":"P1137+P1215","v":0},null,{"$f":"R1137+R1215","v":-66854056.182909444},null,{"$f":"T1137+T1215","v":-66854056.182909444},{"$f":"+T1224-'ROR-Model'!G1242","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1225-'ROR-Model'!G1243","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1226-'ROR-Model'!G1244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1227-'ROR-Model'!G1245","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1228-'ROR-Model'!G1246","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H639","v":0},{"$f":"I639","v":0},0,0,0,0,0,0,{"$f":"P639","v":0},null,{"$f":"SUM(F1229:P1229)","v":0},null,{"$f":"SUM(R1229:R1229)","v":0},{"$f":"+T1229-'ROR-Model'!G1247","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":-26950675.52},{"$f":"H892","v":0},{"$f":"I892","v":0},-1051912.8774490394,-3203728.6447863923,-81518.743712121228,-22941.044672000004,-228710.92430350001,388350.326,{"$f":"P892","v":3108418.3118999302},null,-28042719.117023122,null,-28042719.117023122,{"$f":"+T1230-'ROR-Model'!G1248","v":0}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+T1231-'ROR-Model'!G1249","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":0},{"$f":"H921","v":0},{"$f":"I921","v":0},0,0,0,0,0,0,{"$f":"P921","v":0},null,0,null,0,{"$f":"+T1232-'ROR-Model'!G1250","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":0},{"$f":"H923+H925+H927","v":0},{"$f":"I923+I925+I927","v":0},400520.82467488962,1219834.8992134815,31038.648882422789,8734.9117288261932,87082.770805448061,-147866.2312885485,{"$f":"P923+P925+P927","v":-1183545.0372428799},null,415800.78677363973,null,415800.78677363973,{"$f":"+T1233-'ROR-Model'!G1251","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+T1234-'ROR-Model'!G1252","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+T1235-'ROR-Model'!G1253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+T1236-'ROR-Model'!G1254","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1229:F1235)","v":0},{"$f":"G1*SUM(G1229:G1235)","v":-26950675.52},{"$f":"SUM(H1229:H1235)","v":0},{"$f":"SUM(I1229:I1235)","v":0},-651392.05277414969,-1983893.7455729109,-50480.094829698442,-14206.13294317381,-141628.15349805195,240484.0947114515,{"$f":"SUM(P1229:P1235)","v":1924873.2746570504},null,-27626918.330249477,null,-27626918.330249477,{"$f":"+T1237-'ROR-Model'!G1257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1238-'ROR-Model'!G1258","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1237/365","v":0},{"$f":"+G1237/365","v":-73837.467178082195},{"$f":"+H1237/365","v":0},0,-1784.6357610250677,-5435.3253303367419,-138.3016296704067,-38.920912173078932,-388.02233835082728,658.86053345603148,{"$f":"+P1237/365","v":5273.6254100193164},null,{"$f":"SUM(F1239:P1239)","v":-75690.187206162969},null,{"$f":"SUM(R1239:R1239)","v":-75690.187206162969},{"$f":"+T1239-'ROR-Model'!G1259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1240-'ROR-Model'!G1260","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},null,{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1243-'ROR-Model'!G1263","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1239*F1241","v":0},{"$f":"G1*G1239*G1241","v":-74945.029185753418},{"$f":"H1239*H1241","v":0},{"$f":"I1239*I1241","v":0},{"$f":"J1239*J1241","v":-1811.4052974404435},-5516.8552102917929,-140.37615411546278,-39.504725855675112,-393.84267342608968,668.74344145787188,{"$f":"P1239*P1241","v":5352.729791169606},null,{"$f":"SUM(F1244:P1244)","v":-76825.540014255399},null,{"$f":"SUM(R1244:R1244)","v":-76825.540014255399},{"$f":"+T1244-'ROR-Model'!G1264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1241*R1239","v":-76825.540014255414},null,{"$f":"T1241*T1239","v":-76825.540014255414},{"$f":"+T1245-'ROR-Model'!G1265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1246-'ROR-Model'!G1266","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T1247-'ROR-Model'!G1267","v":0}]
[null,"Production",null,null,null,{"$f":"F1218","v":208780.36250000435},{"$f":"G1*G1218","v":0},{"$f":"H1218","v":-26098151.32},{"$f":"I1218","v":-400747.68932625081},0,0,0,0,0,0,{"$f":"P1218","v":0},null,{"$f":"SUM(F1248:P1248)","v":-26290118.646826245},null,{"$f":"SUM(R1248:R1248)","v":-26290118.646826245},{"$f":"+T1248-'ROR-Model'!G1268","v":0}]
[null,"Distribution - Wyoming",null,null,null,-1090965.6158358478,{"$f":"G1*G1219","v":0},{"$f":"H1219","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1249:P1249)","v":-1090965.6158358478},null,{"$f":"SUM(R1249:R1249)","v":-1090965.6158358478},{"$f":"+T1249-'ROR-Model'!G1269","v":0}]
[null,"Distribution - Utah",null,null,null,-17415238.09566411,{"$f":"G1*G1220","v":0},{"$f":"H1220","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(F1250:P1250)","v":-17415238.09566411},null,{"$f":"SUM(R1250:R1250)","v":-17415238.09566411},{"$f":"+T1250-'ROR-Model'!G1270","v":0}]
[null,"General",null,null,null,{"$f":"F1221+F1244","v":-22057733.82458324},{"$f":"G1*G1221+G1244","v":-74945.029185753418},{"$f":"H1221+H1244","v":0},{"$f":"I1221+I1244","v":0},-1811.4052974404435,-5516.8552102917929,-140.37615411546278,-39.504725855675112,-393.84267342608968,668.74344145787188,{"$f":"P1221+P1244","v":5352.729791169606},null,{"$f":"R1221+R1244","v":-22134559.364597496},null,{"$f":"T1221+T1244","v":-22134559.364597496},{"$f":"+T1251-'ROR-Model'!G1271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1252:P1252)","v":0},null,{"$f":"SUM(R1252:R1252)","v":0},{"$f":"+T1252-'ROR-Model'!G1272","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1253:P1253)","v":0},null,{"$f":"SUM(R1253:R1253)","v":0},{"$f":"+T1253-'ROR-Model'!G1273","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1224+F1244","v":-40355157.173583187},{"$f":"G1*G1224+G1244","v":-74945.029185753418},{"$f":"H1224+H1244","v":-26098151.32},{"$f":"I1224+I1244","v":-400747.68932625081},-1811.4052974404435,-5516.8552102917929,-140.37615411546278,-39.504725855675112,-393.84267342608968,668.74344145787188,{"$f":"P1224+P1244","v":5352.729791169606},null,{"$f":"SUM(F1254:P1254)","v":-66930881.722923703},null,{"$f":"SUM(R1254:R1254)","v":-66930881.722923703},{"$f":"+T1254-'ROR-Model'!G1274","v":0}]

{"sheet":"Report","index":3,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,null,null,null,{"$f":"IF((SUM(Report!F13:H73)-SUM(Report!I13:I73))<1,\"0\",\"ERROR\")","v":"0"}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,{"$f":"+'ROR-Model'!F9","v":"2015-06-30"},"Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":350109988.99001062},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":-26950675.52},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":323159313.47001064},{"$f":"'ROR-Model'!W368","v":311151193.53725803},{"$f":"+K44*Taxes!L29","v":698308.56190002174},{"$f":"SUM(J13:K13)","v":311849502.09915805},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":323159313.47001064}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":74781241.798779503},{"$f":"+'ROR-Model'!G364","v":0},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":74781241.798779503},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":74781241.798779503}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":478982267.53120989},{"$f":"+'ROR-Model'!G366","v":0},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":478982267.53120989},null,null,{"$f":"SUM(J15:K15)","v":0},0,478982267.53120989]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":27425971.265179001},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":27425971.265179001},null,null,{"$f":"SUM(J16:K16)","v":0},0,27425971.265179001]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":4694728.5948209995},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":0},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":4694728.5948209995},{"$f":"'ROR-Model'!W509","v":4591230.28},null,{"$f":"SUM(J17:K17)","v":4591230.28},0,4694728.5948209995]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":935994198.17999995},-26950675.52,0,909043522.65999997,315742423.817258,698308.56190002174,316440732.37915802,0,909043522.65999997]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":560194444.22481823},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":0},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":560194444.22481823},null,null,{"$f":"SUM(J22:K22)","v":0},0,560194444.22481823]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":20995036.3703501},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":0},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":20995036.3703501},null,null,{"$f":"SUM(J23:K23)","v":0},0,20995036.3703501]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":581189480.59516835},0,0,581189480.59516835,0,0,0,0,581189480.59516835]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-1173283.4100000001},{"$f":"'ROR-Model'!G650","v":0},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-1173283.4100000001},{"$f":"'ROR-Model'!W650","v":-1129383.4399841244},null,{"$f":"SUM(J27:K27)","v":-1129383.4399841244},0,-1173283.4100000001]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":58327231.340000011},{"$f":"'ROR-Model'!G753","v":0},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":58327231.340000011},{"$f":"'ROR-Model'!W753","v":55270752.730000004},null,{"$f":"SUM(J28:K28)","v":55270752.730000004},0,58327231.340000011]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":24969099.68},{"$f":"'ROR-Model'!G806","v":-1051912.8774490394},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":23917186.802550964},{"$f":"'ROR-Model'!W806","v":23000316.844917085},{"$f":"+K13*'Control Panel'!F22","v":1138.8311746136114},{"$f":"SUM(J29:K29)","v":23001455.676091697},0,23917186.80255096]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":32164499.729999993},{"$f":"'ROR-Model'!G834","v":-26973616.564672001},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":5190883.1653279951},{"$f":"'ROR-Model'!W834","v":5031234.5895332433},null,{"$f":"SUM(J30:K30)","v":5031234.5895332433},0,5190883.1653279923]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":52299493.490000002},{"$f":"'ROR-Model'!G902","v":-17189.674902083352},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":52282303.815097928},{"$f":"'ROR-Model'!W902","v":50333676.77817519},null,{"$f":"SUM(J31:K31)","v":50333676.77817519},0,52282303.815097921]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":166587040.83000001},-28042719.117023125,0,138544321.7129769,132506597.50264139,1138.8311746136114,132507736.33381601,0,138544321.71297687]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A32+1","v":21},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":22},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F35+G35+H35-I35","v":0},{"$f":"'ROR-Model'!F926","v":53824923.359999999},{"$f":"'ROR-Model'!G926","v":0},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":53824923.359999999},{"$f":"'ROR-Model'!W926","v":51853899.820627309},null,{"$f":"SUM(J35:K35)","v":51853899.820627309},0,53824923.359999999]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":17613482.750000004},{"$f":"'ROR-Model'!G934","v":0},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":17613482.750000004},{"$f":"'ROR-Model'!W934","v":17048525.277852707},null,{"$f":"SUM(J36:K36)","v":17048525.277852707},0,17613482.750000004]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":33723161.140000001},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":415800.78677363973},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":540958.19011115283},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":34679920.11688479},{"$f":"'ROR-Model'!W936","v":33645426.168681733},{"$f":"(K13-K29)*Taxes!L23","v":265450.68652992009},{"$f":"SUM(J37:K37)","v":33910876.855211653},0,34679920.11688479]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":105161567.25},415800.78677363973,540958.19011115283,106118326.22688478,102547851.26716176,265450.68652992009,102813301.95369166,0,106118326.22688478]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},{"$f":"+F24+F32+F38","v":852938088.6751684},{"$f":"+G24+G32+G38","v":-27626918.330249485},540958.19011115283,825852128.53503013,235054448.76980317,266589.5177045337,235321038.28750765,0,825852128.53503013]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":0},{"$f":"+F18-F41","v":83056109.504831553},{"$f":"+G18-G41","v":676242.81024948508},{"$f":"+H18-H41","v":-540958.19011115283},{"$f":"+I18-I41","v":83191394.12496984},{"$f":"+J18-J41","v":80687975.047454834},{"$f":"+L44-J44","v":431719.0441954881},{"$f":"L73*L76","v":81119694.091650322},0,83191394.12496987]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1113","v":2358570019.3499999},{"$f":"'ROR-Model'!G1113","v":-79003222.059456557},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":2279566797.2905436},{"$f":"'ROR-Model'!W1113","v":2200714083.9471116},null,{"$f":"SUM(J50:K50)","v":2200714083.9471116},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":2279566797.2905436}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1117","v":5036.83},{"$f":"'ROR-Model'!G1117","v":0},{"$f":"'ROR-Model'!H1117","v":0},{"$f":"'ROR-Model'!I1117","v":5036.83},{"$f":"'ROR-Model'!W1117","v":5036.83},null,5036.83,0,5036.83]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1124","v":17969187.381999999},{"$f":"'ROR-Model'!G1124","v":-7378089.7865000013},{"$f":"'ROR-Model'!H1124","v":0},{"$f":"'ROR-Model'!I1124","v":10591097.5955},{"$f":"'ROR-Model'!W1124","v":9864598.0338881072},null,9864598.0338881072,0,10591097.595499998]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1131","v":-792736194.37},{"$f":"'ROR-Model'!G1131","v":23333862.279860877},{"$f":"'ROR-Model'!H1131","v":0},{"$f":"'ROR-Model'!I1131","v":-769402332.09013903},{"$f":"'ROR-Model'!W1131","v":-736749562.40463698},null,-736749562.40463698,0,-769402332.09013915]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1138","v":-6175022.0599999996},{"$f":"'ROR-Model'!G1138","v":393834.44360291684},{"$f":"'ROR-Model'!H1138","v":0},{"$f":"'ROR-Model'!I1138","v":-5781187.6163970828},{"$f":"'ROR-Model'!W1138","v":-5556598.8085127175},null,-5556598.8085127175,0,-5781187.6163970828]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1145","v":-65281666},{"$f":"'ROR-Model'!G1145","v":4380342.75},{"$f":"'ROR-Model'!H1145","v":0},{"$f":"'ROR-Model'!I1145","v":-60901323.25},{"$f":"'ROR-Model'!W1145","v":-58920643.12249501},null,-58920643.12249501]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":1512351361.132},-58273272.372492768,0,1454078088.7595074,{"$f":"SUM(J50:J55)","v":1409356914.4753554},0,1409356914.4753554,0,1454078088.7595072]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1163","v":18581343.259999998},{"$f":"'ROR-Model'!G1163","v":599626.08333333733},{"$f":"'ROR-Model'!H1163","v":0},{"$f":"'ROR-Model'!I1163","v":19180969.343333337},{"$f":"'ROR-Model'!W1163","v":18522212.307081051},null,{"$f":"SUM(J59:K59)","v":18522212.307081051},0,{"$f":"SUM(F59:H59)","v":19180969.343333334}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1167","v":26098151.32},{"$f":"'ROR-Model'!G1167","v":-26098151.32},{"$f":"'ROR-Model'!H1167","v":0},{"$f":"'ROR-Model'!I1167","v":0},{"$f":"'ROR-Model'!W1167","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1171","v":4196506.72},{"$f":"'ROR-Model'!G1171","v":-1181268.4312499999},{"$f":"'ROR-Model'!H1171","v":0},{"$f":"'ROR-Model'!I1171","v":3015238.2887499998},{"$f":"'ROR-Model'!W1171","v":2911682.0292546093},null,2911682.0292546093,0,3015238.2887499998]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1178","v":3315278.7},{"$f":"+'ROR-Model'!G1178","v":-133714.99166666652},{"$f":"'ROR-Model'!H1178","v":0},{"$f":"+'ROR-Model'!I1178","v":3181563.7083333335},{"$f":"+'ROR-Model'!W1178","v":3073956.4373466671},null,3073956.4373466671,0,3181563.7083333335]
[42,null,"190008","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1185","v":284165.86},{"$f":"+'ROR-Model'!G1185","v":-11461.285000000033},{"$f":"'ROR-Model'!H1185","v":0},{"$f":"+'ROR-Model'!I1185","v":272704.57499999995},{"$f":"+'ROR-Model'!W1185","v":272704.57499999995},null,272704.57499999995,0,272704.57499999995]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1190","v":-5947516.4100000001},{"$f":"'ROR-Model'!G1190","v":-48703.226250000211},{"$f":"'ROR-Model'!H1190","v":0},{"$f":"'ROR-Model'!I1190","v":-5996219.6362500004},{"$f":"'ROR-Model'!W1190","v":-5769312.7387500005},null,-5769312.7387500005,0,-5996219.6362500004]
[44,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1195","v":-32475582.129999999},{"$f":"'ROR-Model'!G1195","v":2395329.1162500004},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"'ROR-Model'!I1195","v":-30080253.013749998},{"$f":"'ROR-Model'!W1195","v":-29184417.37833333},null,-29184417.37833333,0,-30080253.013749998]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1199","v":-69474.259999999995},{"$f":"'ROR-Model'!G1199","v":1013.109999999986},{"$f":"'ROR-Model'!H1199","v":0},{"$f":"'ROR-Model'!I1199","v":-68461.150000000009},{"$f":"'ROR-Model'!W1199","v":-66109.899473232537},null,-66109.899473232537,0,-68461.150000000009]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1206","v":-289085.32},{"$f":"'ROR-Model'!G1206","v":-80753.571666666743},{"$f":"'ROR-Model'!H1206","v":0},{"$f":"'ROR-Model'!I1206","v":-369838.89166666672},{"$f":"'ROR-Model'!W1206","v":-357304.82631653908},null,-357304.82631653908,0,-369838.89166666672]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1213+'ROR-Model'!F1220+'ROR-Model'!F1224","v":-378083394.87},{"$f":"'ROR-Model'!G1213+'ROR-Model'!G1220+'ROR-Model'!G1224","v":15977300.705833321},{"$f":"'ROR-Model'!H1213+'ROR-Model'!H1220+'ROR-Model'!H1224","v":0},{"$f":"'ROR-Model'!I1213+'ROR-Model'!I1220+'ROR-Model'!I1224","v":-362106094.16416669},{"$f":"'ROR-Model'!W1213+'ROR-Model'!W1220+'ROR-Model'!W1224","v":-350769328.43738621},null,-350769328.43738621,0,-362106094.16416669]
[48,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1264","v":2222191.4049175228},{"$f":"'ROR-Model'!G1264","v":-76825.540014255399},{"$f":"'ROR-Model'!H1264","v":1504.3083916789592},{"$f":"'ROR-Model'!I1264","v":2146870.1732949466},{"$f":"'ROR-Model'!W1264","v":2067249.0906071339},null,{"$f":"SUM(J69:K69)","v":2067249.0906071339},0,2146870.1732949466]
[49,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F69)","v":-362167415.72508246},-8657609.35043093,1504.3083916789592,{"$f":"SUM(I59:I69)","v":-370823520.76712173},{"$f":"SUM(J59:J69)","v":-359298668.84096986},0,-359298668.84096986,0,-370823520.76712167]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A70+1","v":50},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F70","v":1150183945.4069176},{"$f":"+G56+G70","v":-66930881.722923696},{"$f":"+H56+H70","v":1504.3083916789592},{"$f":"+I56+I70","v":1083254567.9923856},{"$f":"+J56+J70","v":1050058245.6343856},null,{"$f":"+L56+L70","v":1050058245.6343856},0,1083254567.9923854]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E73)","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F75:H75)","v":0}]
[{"$f":"+A73+1","v":51},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F73","v":7.2211153560700736E-2},null,null,{"$f":"I44/I73","v":7.6797639800540968E-2},{"$f":"J44/J73","v":7.6841427971176726E-2},null,{"$f":"'Capital Str'!F10","v":7.7252566158977604E-2},{"$f":"+N76-I76","v":-4.5864862398402317E-3},{"$f":"SUM(F76:H76)","v":7.2211153560700736E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:H77)","v":0}]
[{"$f":"+A76+1","v":52},"RETURN ON EQUITY",null,null,null,{"$f":"(F76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.9045349297428258E-2},null,null,{"$f":"(I76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.7646832414414672E-2},{"$f":"(J76-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.7728952623819323E-2},null,{"$f":"'Capital Str'!E9","v":9.8500000000000004E-2},{"$f":"+N78-I78","v":-8.6014831169864137E-3},{"$f":"SUM(F78:H78)","v":8.9045349297428258E-2}]

{"sheet":"ROR-Model","index":4,"n_rows":1274,"n_cols":25,"rows_kept":1274,"cut":false,"hidden":false,"merged":[[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3],[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17]]}
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.9656556963070666},{"$f":"'Utah Allocation'!E18","v":3.4344303692933426E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.96958854442986075},{"$f":"'Utah Allocation'!E35","v":3.0411455570139245E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.9625836608259245},{"$f":"'Utah Allocation'!E46","v":3.7416339174075559E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,{"$f":"+'Control Panel'!F12","v":"2015-06-30"},"Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,{"$f":"+G16-Adjustments!G16","v":0},{"$f":"Revenue!$F$15","v":273299812},{"$f":"+Adjustments!T16","v":0},null,{"$f":"SUM($F$16:$H$16)","v":273299812},{"$f":"+I16-'ROR-Model'!I16","v":0},null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":273299812},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},{"$f":"SUM(M16:N16)-I16","v":0},"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":273299812},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y16)","v":273299812},null,7]
[null,null,null,null,{"$f":"+G17-Adjustments!G17","v":0},null,null,null,null,{"$f":"+I17-'ROR-Model'!I17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G18-Adjustments!G18","v":0},{"$f":"Revenue!$F$17","v":70435477},{"$f":"+Adjustments!T18","v":0},null,{"$f":"SUM($F$18:$H$18)","v":70435477},{"$f":"+I18-'ROR-Model'!I18","v":0},null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":70435477},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":70435477},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y18)","v":0},null,9]
[null,null,null,null,{"$f":"+G19-Adjustments!G19","v":0},null,null,null,null,{"$f":"+I19-'ROR-Model'!I19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,{"$f":"+G20-Adjustments!G20","v":0},{"$f":"Revenue!$F$19","v":420775067},{"$f":"+Adjustments!T20","v":0},null,{"$f":"SUM($F$20:$H$20)","v":420775067},{"$f":"+I20-'ROR-Model'!I20","v":0},null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":420775067},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":420775067},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,{"$f":"+G21-Adjustments!G21","v":0},{"$f":"SUM(F16:F20)","v":764510356},{"$f":"SUM(G16:G20)","v":0},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":764510356},{"$f":"+I21-'ROR-Model'!I21","v":0},null,null,{"$f":"SUM(M16:M20)","v":764510356},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":273299812},{"$f":"SUM(R16:R20)","v":491210544},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y21)","v":273299812},null,12]
[null,null,null,null,{"$f":"+G22-Adjustments!G22","v":0},null,null,null,null,{"$f":"+I22-'ROR-Model'!I22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,{"$f":"+G23-Adjustments!G23","v":0},{"$f":"Revenue!$F$22","v":83206291},{"$f":"+Adjustments!T23","v":0},null,{"$f":"SUM($F$23:$H$23)","v":83206291},{"$f":"+I23-'ROR-Model'!I23","v":0},null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":83206291},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":83206291},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y23)","v":83206291},null,14]
[null,null,null,null,{"$f":"+G24-Adjustments!G24","v":0},null,null,null,null,{"$f":"+I24-'ROR-Model'!I24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,{"$f":"+G25-Adjustments!G25","v":0},{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!T25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},{"$f":"+I25-'ROR-Model'!I25","v":0},null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y25)","v":0},null,16]
[null,null,null,null,{"$f":"+G26-Adjustments!G26","v":0},null,null,null,null,{"$f":"+I26-'ROR-Model'!I26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G27-Adjustments!G27","v":0},{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!T27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},{"$f":"+I27-'ROR-Model'!I27","v":0},null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y27)","v":0},null,18]
[null,null,null,null,{"$f":"+G28-Adjustments!G28","v":0},null,null,null,null,{"$f":"+I28-'ROR-Model'!I28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,{"$f":"+G29-Adjustments!G29","v":0},{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!T29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},{"$f":"+I29-'ROR-Model'!I29","v":0},null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,{"$f":"+G30-Adjustments!G30","v":0},{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"+I30-'ROR-Model'!I30","v":0},null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y30)","v":0},null,21]
[null,null,null,null,{"$f":"+G31-Adjustments!G31","v":0},null,null,null,null,{"$f":"+I31-'ROR-Model'!I31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,{"$f":"+G32-Adjustments!G32","v":0},{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!T32","v":0},null,{"$f":"SUM(F32:H32)","v":0},{"$f":"+I32-'ROR-Model'!I32","v":0},null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y32)","v":0},null,23]
[null,null,null,null,{"$f":"+G33-Adjustments!G33","v":0},null,null,null,null,{"$f":"+I33-'ROR-Model'!I33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,{"$f":"+G34-Adjustments!G34","v":0},{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!T34","v":0},null,{"$f":"SUM(F34:H34)","v":0},{"$f":"+I34-'ROR-Model'!I34","v":0},null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y34)","v":0},null,25]
[null,null,null,null,{"$f":"+G35-Adjustments!G35","v":0},null,null,null,null,{"$f":"+I35-'ROR-Model'!I35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G36-Adjustments!G36","v":0},{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!T36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},{"$f":"+I36-'ROR-Model'!I36","v":0},null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y36)","v":0},null,27]
[null,null,null,null,{"$f":"+G37-Adjustments!G37","v":0},null,null,null,null,{"$f":"+I37-'ROR-Model'!I37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,{"$f":"+G38-Adjustments!G38","v":0},{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!T38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},{"$f":"+I38-'ROR-Model'!I38","v":0},null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,{"$f":"+G39-Adjustments!G39","v":0},{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"+I39-'ROR-Model'!I39","v":0},null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y39)","v":0},null,30]
[null,null,null,null,{"$f":"+G40-Adjustments!G40","v":0},null,null,null,null,{"$f":"+I40-'ROR-Model'!I40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,{"$f":"+G41-Adjustments!G41","v":0},{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!T41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},{"$f":"+I41-'ROR-Model'!I41","v":0},null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y41)","v":0},null,32]
[null,null,null,null,{"$f":"+G42-Adjustments!G42","v":0},null,null,null,null,{"$f":"+I42-'ROR-Model'!I42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G43-Adjustments!G43","v":0},{"$f":"Revenue!$F$42","v":3876580},{"$f":"+Adjustments!T43","v":0},null,{"$f":"SUM($F$43:$H$43)","v":3876580},{"$f":"+I43-'ROR-Model'!I43","v":0},null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":3876580},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":3876580},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y43)","v":3876580},null,34]
[null,null,null,null,{"$f":"+G44-Adjustments!G44","v":0},null,null,null,null,{"$f":"+I44-'ROR-Model'!I44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G45-Adjustments!G45","v":0},{"$f":"Revenue!$F$44","v":3484211},{"$f":"+Adjustments!T45","v":0},null,{"$f":"SUM($F$45:$H$45)","v":3484211},{"$f":"+I45-'ROR-Model'!I45","v":0},null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":3484211},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":3484211},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y45)","v":0},null,36]
[null,null,null,null,{"$f":"+G46-Adjustments!G46","v":0},null,null,null,null,{"$f":"+I46-'ROR-Model'!I46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,{"$f":"+G47-Adjustments!G47","v":0},{"$f":"Revenue!$F$46","v":24219009},{"$f":"+Adjustments!T47","v":0},null,{"$f":"SUM($F$47:$H$47)","v":24219009},{"$f":"+I47-'ROR-Model'!I47","v":0},null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":24219009},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":24219009},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,{"$f":"+G48-Adjustments!G48","v":0},{"$f":"SUM(F43:F47)","v":31579800},{"$f":"SUM(G43:G47)","v":0},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":31579800},{"$f":"+I48-'ROR-Model'!I48","v":0},null,null,{"$f":"SUM(M43:M47)","v":31579800},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":3876580},{"$f":"SUM(R43:R47)","v":27703220},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y48)","v":3876580},null,39]
[null,null,null,null,{"$f":"+G49-Adjustments!G49","v":0},null,null,null,null,{"$f":"+I49-'ROR-Model'!I49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,{"$f":"+G50-Adjustments!G50","v":0},{"$f":"Revenue!$F$49","v":4788325},{"$f":"+Adjustments!T50","v":0},null,{"$f":"SUM($F$50:$H$50)","v":4788325},{"$f":"+I50-'ROR-Model'!I50","v":0},null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":4788325},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":4788325},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y50)","v":4788325},null,41]
[null,null,null,null,{"$f":"+G51-Adjustments!G51","v":0},null,null,null,null,{"$f":"+I51-'ROR-Model'!I51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,{"$f":"+G52-Adjustments!G52","v":0},{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!T52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},{"$f":"+I52-'ROR-Model'!I52","v":0},null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G53-Adjustments!G53","v":0},null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},{"$f":"+I53-'ROR-Model'!I53","v":0},null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,{"$f":"+G54-Adjustments!G54","v":0},{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!T54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},{"$f":"+I54-'ROR-Model'!I54","v":0},null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,{"$f":"+G55-Adjustments!G55","v":0},null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},{"$f":"+I55-'ROR-Model'!I55","v":0},null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,{"$f":"+G56-Adjustments!G56","v":0},{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!T56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},{"$f":"+I56-'ROR-Model'!I56","v":0},null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,{"$f":"+G57-Adjustments!G57","v":0},{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"+I57-'ROR-Model'!I57","v":0},null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y57)","v":0},null,48]
[null,null,null,null,{"$f":"+G58-Adjustments!G58","v":0},null,null,null,null,{"$f":"+I58-'ROR-Model'!I58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,{"$f":"+G59-Adjustments!G59","v":0},{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!T59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},{"$f":"+I59-'ROR-Model'!I59","v":0},null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y59)","v":0},null,50]
[null,null,null,null,{"$f":"+G60-Adjustments!G60","v":0},null,null,null,null,{"$f":"+I60-'ROR-Model'!I60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G61-Adjustments!G61","v":0},{"$f":"Revenue!$F$60","v":5745767.5372580029},{"$f":"+Adjustments!T61","v":0},null,{"$f":"SUM($F$61:$H$61)","v":5745767.5372580029},{"$f":"+I61-'ROR-Model'!I61","v":0},null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":5745767.5372580029},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":5745767.5372580029},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y61)","v":5745767.5372580029},null,52]
[null,null,null,null,{"$f":"+G62-Adjustments!G62","v":0},{"$f":"Revenue!$F$61","v":0},null,null,null,{"$f":"+I62-'ROR-Model'!I62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G63-Adjustments!G63","v":0},{"$f":"Revenue!$F$62","v":435588.79877950001},{"$f":"+Adjustments!T63","v":0},null,{"$f":"SUM($F$63:$H$63)","v":435588.79877950001},{"$f":"+I63-'ROR-Model'!I63","v":0},null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":435588.79877950001},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":435588.79877950001},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y63)","v":0},null,54]
[null,null,null,null,{"$f":"+G64-Adjustments!G64","v":0},{"$f":"Revenue!$F$63","v":0},null,null,null,{"$f":"+I64-'ROR-Model'!I64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,{"$f":"+G65-Adjustments!G65","v":0},{"$f":"Revenue!$F$64","v":2954232.1639625002},{"$f":"+Adjustments!T65","v":0},null,{"$f":"SUM($F$65:$H$65)","v":2954232.1639625002},{"$f":"+I65-'ROR-Model'!I65","v":0},null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":2954232.1639625002},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":2954232.1639625002},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,{"$f":"+G66-Adjustments!G66","v":0},{"$f":"SUM(F61:F65)","v":9135588.5000000037},{"$f":"SUM(G61:G65)","v":0},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":9135588.5000000037},{"$f":"+I66-'ROR-Model'!I66","v":0},null,null,{"$f":"SUM(M61:M65)","v":9135588.5000000037},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":5745767.5372580029},{"$f":"SUM(R61:R65)","v":3389820.9627420004},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y66)","v":5745767.5372580029},null,57]
[null,null,null,null,{"$f":"+G67-Adjustments!G67","v":0},null,null,null,null,{"$f":"+I67-'ROR-Model'!I67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,{"$f":"+G68-Adjustments!G68","v":0},{"$f":"Revenue!$F$67","v":582252.31000000006},{"$f":"+Adjustments!T68","v":0},null,{"$f":"SUM($F$68:$H$68)","v":582252.31000000006},{"$f":"+I68-'ROR-Model'!I68","v":0},null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":582252.31000000006},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":582252.31000000006},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y68)","v":582252.31000000006},null,59]
[null,null,null,null,{"$f":"+G69-Adjustments!G69","v":0},null,null,null,null,{"$f":"+I69-'ROR-Model'!I69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,{"$f":"+G70-Adjustments!G70","v":0},{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!T70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},{"$f":"+I70-'ROR-Model'!I70","v":0},null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y70)","v":0},null,61]
[null,null,null,null,{"$f":"+G71-Adjustments!G71","v":0},null,null,null,null,{"$f":"+I71-'ROR-Model'!I71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G72-Adjustments!G72","v":0},{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!T72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},{"$f":"+I72-'ROR-Model'!I72","v":0},null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y72)","v":0},null,63]
[null,null,null,null,{"$f":"+G73-Adjustments!G73","v":0},null,null,null,null,{"$f":"+I73-'ROR-Model'!I73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,{"$f":"+G74-Adjustments!G74","v":0},{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!T74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},{"$f":"+I74-'ROR-Model'!I74","v":0},null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,{"$f":"+G75-Adjustments!G75","v":0},{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"+I75-'ROR-Model'!I75","v":0},null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y75)","v":0},null,66]
[null,null,null,null,{"$f":"+G76-Adjustments!G76","v":0},null,null,null,null,{"$f":"+I76-'ROR-Model'!I76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,{"$f":"+G77-Adjustments!G77","v":0},{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!T77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},{"$f":"+I77-'ROR-Model'!I77","v":0},null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y77)","v":0},null,68]
[null,null,null,null,{"$f":"+G78-Adjustments!G78","v":0},null,null,null,null,{"$f":"+I78-'ROR-Model'!I78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G79-Adjustments!G79","v":0},{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!T79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},{"$f":"+I79-'ROR-Model'!I79","v":0},null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y79)","v":0},null,70]
[null,null,null,null,{"$f":"+G80-Adjustments!G80","v":0},null,null,null,null,{"$f":"+I80-'ROR-Model'!I80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G81-Adjustments!G81","v":0},{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!T81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},{"$f":"+I81-'ROR-Model'!I81","v":0},null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y81)","v":0},null,72]
[null,null,null,null,{"$f":"+G82-Adjustments!G82","v":0},null,null,null,null,{"$f":"+I82-'ROR-Model'!I82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,{"$f":"+G83-Adjustments!G83","v":0},{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!T83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},{"$f":"+I83-'ROR-Model'!I83","v":0},null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,{"$f":"+G84-Adjustments!G84","v":0},{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"+I84-'ROR-Model'!I84","v":0},null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y84)","v":0},null,75]
[null,null,null,null,{"$f":"+G85-Adjustments!G85","v":0},null,null,null,null,{"$f":"+I85-'ROR-Model'!I85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,{"$f":"+G86-Adjustments!G86","v":0},{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!T86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},{"$f":"+I86-'ROR-Model'!I86","v":0},null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y86)","v":0},null,77]
[null,null,null,null,{"$f":"+G87-Adjustments!G87","v":0},null,null,null,null,{"$f":"+I87-'ROR-Model'!I87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G88-Adjustments!G88","v":0},{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!T88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},{"$f":"+I88-'ROR-Model'!I88","v":0},null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y88)","v":0},null,79]
[null,null,null,null,{"$f":"+G89-Adjustments!G89","v":0},null,null,null,null,{"$f":"+I89-'ROR-Model'!I89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G90-Adjustments!G90","v":0},{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!T90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},{"$f":"+I90-'ROR-Model'!I90","v":0},null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y90)","v":0},null,81]
[null,null,null,null,{"$f":"+G91-Adjustments!G91","v":0},null,null,null,null,{"$f":"+I91-'ROR-Model'!I91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,{"$f":"+G92-Adjustments!G92","v":0},{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!T92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},{"$f":"+I92-'ROR-Model'!I92","v":0},null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,{"$f":"+G93-Adjustments!G93","v":0},{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"+I93-'ROR-Model'!I93","v":0},null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y93)","v":0},null,84]
[null,null,null,null,{"$f":"+G94-Adjustments!G94","v":0},null,null,null,null,{"$f":"+I94-'ROR-Model'!I94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,{"$f":"+G95-Adjustments!G95","v":0},{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!T95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},{"$f":"+I95-'ROR-Model'!I95","v":0},null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y95)","v":0},null,86]
[null,null,null,null,{"$f":"+G96-Adjustments!G96","v":0},null,null,null,null,{"$f":"+I96-'ROR-Model'!I96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G97-Adjustments!G97","v":0},{"$f":"Revenue!$F$96","v":903258},{"$f":"+Adjustments!T97","v":0},null,{"$f":"SUM($F$97:$H$97)","v":903258},{"$f":"+I97-'ROR-Model'!I97","v":0},null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":903258},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":903258},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y97)","v":903258},null,88]
[null,null,null,null,{"$f":"+G98-Adjustments!G98","v":0},null,null,null,null,{"$f":"+I98-'ROR-Model'!I98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G99-Adjustments!G99","v":0},{"$f":"Revenue!$F$98","v":424366},{"$f":"+Adjustments!T99","v":0},null,{"$f":"SUM($F$99:$H$99)","v":424366},{"$f":"+I99-'ROR-Model'!I99","v":0},null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":424366},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":424366},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y99)","v":0},null,90]
[null,null,null,null,{"$f":"+G100-Adjustments!G100","v":0},null,null,null,null,{"$f":"+I100-'ROR-Model'!I100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,{"$f":"+G101-Adjustments!G101","v":0},{"$f":"Revenue!$F$100","v":11043171},{"$f":"+Adjustments!T101","v":0},null,{"$f":"SUM($F$101:$H$101)","v":11043171},{"$f":"+I101-'ROR-Model'!I101","v":0},null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":11043171},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":11043171},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,{"$f":"+G102-Adjustments!G102","v":0},{"$f":"SUM(F97:F101)","v":12370795},{"$f":"SUM(G97:G101)","v":0},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":12370795},{"$f":"+I102-'ROR-Model'!I102","v":0},null,null,{"$f":"SUM(M97:M101)","v":12370795},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":903258},{"$f":"SUM(R97:R101)","v":11467537},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y102)","v":903258},null,93]
[null,null,null,null,{"$f":"+G103-Adjustments!G103","v":0},null,null,null,null,{"$f":"+I103-'ROR-Model'!I103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,{"$f":"+G104-Adjustments!G104","v":0},{"$f":"Revenue!$F$103","v":2368396},{"$f":"+Adjustments!T104","v":0},null,{"$f":"SUM($F$104:$H$104)","v":2368396},{"$f":"+I104-'ROR-Model'!I104","v":0},null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":2368396},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":2368396},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y104)","v":2368396},null,95]
[null,null,null,null,{"$f":"+G105-Adjustments!G105","v":0},null,null,null,null,{"$f":"+I105-'ROR-Model'!I105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,{"$f":"+G106-Adjustments!G106","v":0},{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!T106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},{"$f":"+I106-'ROR-Model'!I106","v":0},null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y106)","v":0},null,97]
[null,null,null,null,{"$f":"+G107-Adjustments!G107","v":0},null,null,null,null,{"$f":"+I107-'ROR-Model'!I107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G108-Adjustments!G108","v":0},{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!T108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},{"$f":"+I108-'ROR-Model'!I108","v":0},null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y108)","v":0},null,99]
[null,null,null,null,{"$f":"+G109-Adjustments!G109","v":0},null,null,null,null,{"$f":"+I109-'ROR-Model'!I109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,{"$f":"+G110-Adjustments!G110","v":0},{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!T110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},{"$f":"+I110-'ROR-Model'!I110","v":0},null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,{"$f":"+G111-Adjustments!G111","v":0},{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"+I111-'ROR-Model'!I111","v":0},null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y111)","v":0},null,102]
[null,null,null,null,{"$f":"+G112-Adjustments!G112","v":0},null,null,null,null,{"$f":"+I112-'ROR-Model'!I112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,{"$f":"+G113-Adjustments!G113","v":0},{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!T113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},{"$f":"+I113-'ROR-Model'!I113","v":0},null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y113)","v":0},null,104]
[null,null,null,null,{"$f":"+G114-Adjustments!G114","v":0},null,null,null,null,{"$f":"+I114-'ROR-Model'!I114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,{"$f":"+G115-Adjustments!G115","v":0},{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!T115","v":0},null,{"$f":"SUM($F$115:$H$115)","v":0},{"$f":"+I115-'ROR-Model'!I115","v":0},null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":0},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":0},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y115)","v":0},null,106]
[null,null,null,null,{"$f":"+G116-Adjustments!G116","v":0},null,null,null,null,{"$f":"+I116-'ROR-Model'!I116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G117-Adjustments!G117","v":0},{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!T117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},{"$f":"+I117-'ROR-Model'!I117","v":0},null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y117)","v":0},null,108]
[null,null,null,null,{"$f":"+G118-Adjustments!G118","v":0},null,null,null,null,{"$f":"+I118-'ROR-Model'!I118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,{"$f":"+G119-Adjustments!G119","v":0},{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!T119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},{"$f":"+I119-'ROR-Model'!I119","v":0},null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,{"$f":"+G120-Adjustments!G120","v":0},{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},{"$f":"+I120-'ROR-Model'!I120","v":0},null,null,{"$f":"SUM(M115:M119)","v":0},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":0},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y120)","v":0},null,111]
[null,null,null,null,{"$f":"+G121-Adjustments!G121","v":0},null,null,null,null,{"$f":"+I121-'ROR-Model'!I121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,{"$f":"+G122-Adjustments!G122","v":0},{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!T122","v":0},null,{"$f":"SUM($F$122:$H$122)","v":0},{"$f":"+I122-'ROR-Model'!I122","v":0},null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":0},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":0},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y122)","v":0},null,113]
[null,null,null,null,{"$f":"+G123-Adjustments!G123","v":0},null,null,null,null,{"$f":"+I123-'ROR-Model'!I123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"FT-1","Distribution Non-Gas Rev",null,{"$f":"+G124-Adjustments!G124","v":0},{"$f":"Revenue!$F$123","v":5771367},{"$f":"+Adjustments!T124","v":0},null,{"$f":"SUM($F$124:$H$124)","v":5771367},{"$f":"+I124-'ROR-Model'!I124","v":0},null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":5771367},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":5771367},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y124)","v":5771367},null,115]
[null,null,null,null,{"$f":"+G125-Adjustments!G125","v":0},null,null,null,null,{"$f":"+I125-'ROR-Model'!I125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G126-Adjustments!G126","v":0},{"$f":"Revenue!$F$125","v":0},{"$f":"+Adjustments!T126","v":0},null,{"$f":"SUM($F$126:$H$126)","v":0},{"$f":"+I126-'ROR-Model'!I126","v":0},null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":0},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y126)","v":0},null,117]
[null,null,null,null,{"$f":"+G127-Adjustments!G127","v":0},null,null,null,null,{"$f":"+I127-'ROR-Model'!I127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,{"$f":"+G128-Adjustments!G128","v":0},{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!T128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},{"$f":"+I128-'ROR-Model'!I128","v":0},null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,{"$f":"+G129-Adjustments!G129","v":0},{"$f":"SUM(F124:F128)","v":5771367},{"$f":"SUM(G124:G128)","v":0},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":5771367},{"$f":"+I129-'ROR-Model'!I129","v":0},null,null,{"$f":"SUM(M124:M128)","v":5771367},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":5771367},{"$f":"SUM(R124:R128)","v":0},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y129)","v":5771367},null,120]
[null,null,null,null,{"$f":"+G130-Adjustments!G130","v":0},null,null,null,null,{"$f":"+I130-'ROR-Model'!I130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,{"$f":"+G131-Adjustments!G131","v":0},{"$f":"Revenue!$F$130","v":41978841},{"$f":"+Adjustments!T131","v":0},null,{"$f":"SUM($F$131:$H$131)","v":41978841},{"$f":"+I131-'ROR-Model'!I131","v":0},null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":41978841},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":41978841},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y131)","v":41978841},null,122]
[null,null,null,null,{"$f":"+G132-Adjustments!G132","v":0},null,null,null,null,{"$f":"+I132-'ROR-Model'!I132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,{"$f":"+G133-Adjustments!G133","v":0},{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!T133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},{"$f":"+I133-'ROR-Model'!I133","v":0},null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y133)","v":0},null,124]
[null,null,null,null,{"$f":"+G134-Adjustments!G134","v":0},null,null,null,null,{"$f":"+I134-'ROR-Model'!I134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G135-Adjustments!G135","v":0},{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!T135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},{"$f":"+I135-'ROR-Model'!I135","v":0},null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y135)","v":0},null,126]
[null,null,null,null,{"$f":"+G136-Adjustments!G136","v":0},null,null,null,null,{"$f":"+I136-'ROR-Model'!I136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,{"$f":"+G137-Adjustments!G137","v":0},{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!T137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},{"$f":"+I137-'ROR-Model'!I137","v":0},null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,{"$f":"+G138-Adjustments!G138","v":0},{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"+I138-'ROR-Model'!I138","v":0},null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y138)","v":0},null,129]
[null,null,null,null,{"$f":"+G139-Adjustments!G139","v":0},null,null,null,null,{"$f":"+I139-'ROR-Model'!I139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,{"$f":"+G140-Adjustments!G140","v":0},{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!T140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},{"$f":"+I140-'ROR-Model'!I140","v":0},null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,{"$f":"+G141-Adjustments!G141","v":0},null,null,null,null,{"$f":"+I141-'ROR-Model'!I141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,{"$f":"+G142-Adjustments!G142","v":0},{"$f":"Revenue!$F$141","v":33875},{"$f":"+Adjustments!T142","v":0},null,{"$f":"SUM($F$142:$H$142)","v":33875},{"$f":"+I142-'ROR-Model'!I142","v":0},null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":33875},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":33875},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y142)","v":33875},null,133]
[null,null,null,null,{"$f":"+G143-Adjustments!G143","v":0},null,null,null,null,{"$f":"+I143-'ROR-Model'!I143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G144-Adjustments!G144","v":0},{"$f":"Revenue!$F$143","v":1865},{"$f":"+Adjustments!T144","v":0},null,{"$f":"SUM($F$144:$H$144)","v":1865},{"$f":"+I144-'ROR-Model'!I144","v":0},null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":1865},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":1865},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y144)","v":0},null,135]
[null,null,null,null,{"$f":"+G145-Adjustments!G145","v":0},null,null,null,null,{"$f":"+I145-'ROR-Model'!I145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,{"$f":"+G146-Adjustments!G146","v":0},{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!T146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},{"$f":"+I146-'ROR-Model'!I146","v":0},null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,{"$f":"+G147-Adjustments!G147","v":0},{"$f":"SUM(F142:F146)","v":35740},{"$f":"SUM(G142:G146)","v":0},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":35740},{"$f":"+I147-'ROR-Model'!I147","v":0},null,null,{"$f":"SUM(M142:M146)","v":35740},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":33875},{"$f":"SUM(R142:R146)","v":1865},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y147)","v":33875},null,138]
[null,null,null,null,{"$f":"+G148-Adjustments!G148","v":0},null,null,null,null,{"$f":"+I148-'ROR-Model'!I148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,{"$f":"+G149-Adjustments!G149","v":0},{"$f":"Revenue!$F$148","v":31077},{"$f":"+Adjustments!T149","v":0},null,{"$f":"SUM($F$149:$H$149)","v":31077},{"$f":"+I149-'ROR-Model'!I149","v":0},null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":31077},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":31077},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y149)","v":31077},null,140]
[null,null,null,null,{"$f":"+G150-Adjustments!G150","v":0},null,null,null,null,{"$f":"+I150-'ROR-Model'!I150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G151-Adjustments!G151","v":0},{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!T151","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},{"$f":"+I151-'ROR-Model'!I151","v":0},null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y151)","v":0},null,142]
[null,null,null,null,{"$f":"+G152-Adjustments!G152","v":0},null,null,null,null,{"$f":"+I152-'ROR-Model'!I152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G153-Adjustments!G153","v":0},{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!T153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},{"$f":"+I153-'ROR-Model'!I153","v":0},null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y153)","v":0},null,144]
[null,null,null,null,{"$f":"+G154-Adjustments!G154","v":0},null,null,null,null,{"$f":"+I154-'ROR-Model'!I154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,{"$f":"+G155-Adjustments!G155","v":0},{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!T155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},{"$f":"+I155-'ROR-Model'!I155","v":0},null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,{"$f":"+G156-Adjustments!G156","v":0},{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"+I156-'ROR-Model'!I156","v":0},null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y156)","v":0},null,147]
[null,null,null,null,{"$f":"+G157-Adjustments!G157","v":0},null,null,null,null,{"$f":"+I157-'ROR-Model'!I157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,{"$f":"+G158-Adjustments!G158","v":0},{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!T158","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},{"$f":"+I158-'ROR-Model'!I158","v":0},null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y158)","v":0},null,149]
[null,null,null,null,{"$f":"+G159-Adjustments!G159","v":0},null,null,null,null,{"$f":"+I159-'ROR-Model'!I159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,{"$f":"+G160-Adjustments!G160","v":0},{"$f":"Revenue!$F$159","v":13385306},{"$f":"+Adjustments!T160","v":0},null,{"$f":"SUM($F$160:$H$160)","v":13385306},{"$f":"+I160-'ROR-Model'!I160","v":0},null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":13385306},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":13385306},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y160)","v":13385306},null,151]
[null,null,null,null,{"$f":"+G161-Adjustments!G161","v":0},null,null,null,null,{"$f":"+I161-'ROR-Model'!I161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G162-Adjustments!G162","v":0},{"$f":"Revenue!$F$161","v":0},{"$f":"+Adjustments!T162","v":0},null,{"$f":"SUM($F$162:$H$162)","v":0},{"$f":"+I162-'ROR-Model'!I162","v":0},null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":0},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y162)","v":0},null,153]
[null,null,null,null,{"$f":"+G163-Adjustments!G163","v":0},null,null,null,null,{"$f":"+I163-'ROR-Model'!I163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,{"$f":"+G164-Adjustments!G164","v":0},{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!T164","v":0},null,{"$f":"SUM($F$164:$H$164)","v":0},{"$f":"+I164-'ROR-Model'!I164","v":0},null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,{"$f":"+G165-Adjustments!G165","v":0},{"$f":"SUM(F160:F164)","v":13385306},{"$f":"SUM(G160:G164)","v":0},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":13385306},{"$f":"+I165-'ROR-Model'!I165","v":0},null,null,{"$f":"SUM(M160:M164)","v":13385306},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":13385306},{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y165)","v":13385306},null,156]
[null,null,null,null,{"$f":"+G166-Adjustments!G166","v":0},null,null,null,null,{"$f":"+I166-'ROR-Model'!I166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,{"$f":"+G167-Adjustments!G167","v":0},{"$f":"Revenue!$F$166","v":36622120},{"$f":"+Adjustments!T167","v":0},null,{"$f":"SUM($F$167:$H$167)","v":36622120},{"$f":"+I167-'ROR-Model'!I167","v":0},null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":36622120},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":36622120},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y167)","v":36622120},null,158]
[null,null,null,null,{"$f":"+G168-Adjustments!G168","v":0},null,null,null,null,{"$f":"+I168-'ROR-Model'!I168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,{"$f":"+G169-Adjustments!G169","v":0},{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!T169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},{"$f":"+I169-'ROR-Model'!I169","v":0},null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":0},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":0},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y169)","v":0},null,160]
[null,null,null,null,{"$f":"+G170-Adjustments!G170","v":0},null,null,null,null,{"$f":"+I170-'ROR-Model'!I170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G171-Adjustments!G171","v":0},{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!T171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},{"$f":"+I171-'ROR-Model'!I171","v":0},null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":0},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y171)","v":0},null,162]
[null,null,null,null,{"$f":"+G172-Adjustments!G172","v":0},null,null,null,null,{"$f":"+I172-'ROR-Model'!I172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,{"$f":"+G173-Adjustments!G173","v":0},{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!T173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},{"$f":"+I173-'ROR-Model'!I173","v":0},null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,{"$f":"+G174-Adjustments!G174","v":0},{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"+I174-'ROR-Model'!I174","v":0},null,null,{"$f":"SUM(M169:M173)","v":0},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y174)","v":0},null,165]
[null,null,null,null,{"$f":"+G175-Adjustments!G175","v":0},null,null,null,null,{"$f":"+I175-'ROR-Model'!I175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,{"$f":"+G176-Adjustments!G176","v":0},{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!T176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},{"$f":"+I176-'ROR-Model'!I176","v":0},null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":0},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":0},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y176)","v":0},null,167]
[null,null,null,null,{"$f":"+G177-Adjustments!G177","v":0},null,null,null,null,{"$f":"+I177-'ROR-Model'!I177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,{"$f":"+G178-Adjustments!G178","v":0},{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!T178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},{"$f":"+I178-'ROR-Model'!I178","v":0},null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":0},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":0},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y178)","v":0},null,169]
[null,null,null,null,{"$f":"+G179-Adjustments!G179","v":0},null,null,null,null,{"$f":"+I179-'ROR-Model'!I179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G180-Adjustments!G180","v":0},{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!T180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},{"$f":"+I180-'ROR-Model'!I180","v":0},null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":0},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y180)","v":0},null,171]
[null,null,null,null,{"$f":"+G181-Adjustments!G181","v":0},null,null,null,null,{"$f":"+I181-'ROR-Model'!I181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,{"$f":"+G182-Adjustments!G182","v":0},{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!T182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},{"$f":"+I182-'ROR-Model'!I182","v":0},null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,{"$f":"+G183-Adjustments!G183","v":0},{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"+I183-'ROR-Model'!I183","v":0},null,null,{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y183)","v":0},null,174]
[null,null,null,null,{"$f":"+G184-Adjustments!G184","v":0},null,null,null,null,{"$f":"+I184-'ROR-Model'!I184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,{"$f":"+G185-Adjustments!G185","v":0},{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!T185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},{"$f":"+I185-'ROR-Model'!I185","v":0},null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":0},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":0},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y185)","v":0},null,176]
[null,null,null,null,{"$f":"+G186-Adjustments!G186","v":0},null,null,null,null,{"$f":"+I186-'ROR-Model'!I186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,{"$f":"+G187-Adjustments!G187","v":0},{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!T187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},{"$f":"+I187-'ROR-Model'!I187","v":0},null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":0},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":0},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y187)","v":0},null,178]
[null,null,null,null,{"$f":"+G188-Adjustments!G188","v":0},null,null,null,null,{"$f":"+I188-'ROR-Model'!I188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G189-Adjustments!G189","v":0},{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!T189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},{"$f":"+I189-'ROR-Model'!I189","v":0},null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":0},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y189)","v":0},null,180]
[null,null,null,null,{"$f":"+G190-Adjustments!G190","v":0},null,null,null,null,{"$f":"+I190-'ROR-Model'!I190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,{"$f":"+G191-Adjustments!G191","v":0},{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!T191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},{"$f":"+I191-'ROR-Model'!I191","v":0},null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,{"$f":"+G192-Adjustments!G192","v":0},{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"+I192-'ROR-Model'!I192","v":0},null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y192)","v":0},null,183]
[null,null,null,null,{"$f":"+G193-Adjustments!G193","v":0},null,null,null,null,{"$f":"+I193-'ROR-Model'!I193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,{"$f":"+G194-Adjustments!G194","v":0},{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!T194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},{"$f":"+I194-'ROR-Model'!I194","v":0},null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":0},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":0},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y194)","v":0},null,185]
[null,null,null,null,{"$f":"+G195-Adjustments!G195","v":0},null,null,null,null,{"$f":"+I195-'ROR-Model'!I195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,{"$f":"+G196-Adjustments!G196","v":0},{"$f":"Revenue!$F$195","v":8135228},{"$f":"+Adjustments!T196","v":0},null,{"$f":"SUM($F$196:$H$196)","v":8135228},{"$f":"+I196-'ROR-Model'!I196","v":0},null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":8135228},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":8135228},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y196)","v":8135228},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G197-Adjustments!G197","v":0},{"$f":"Revenue!$F$196","v":26803015},{"$f":"+Adjustments!T197","v":-26803015},null,{"$f":"SUM($F$197:$H$197)","v":0},{"$f":"+I197-'ROR-Model'!I197","v":0},null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,{"$f":"+G198-Adjustments!G198","v":0},null,null,null,null,{"$f":"+I198-'ROR-Model'!I198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,{"$f":"+G199-Adjustments!G199","v":0},null,null,null,null,{"$f":"+I199-'ROR-Model'!I199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G200-Adjustments!G200","v":0},{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":337954208.53725803},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":-26803015},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":311151193.53725803},{"$f":"+I200-'ROR-Model'!I200","v":0},null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":311151193.53725803},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":311151193.53725803},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y200)","v":311151193.53725803},null,191]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G201-Adjustments!G201","v":0},{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":74781507.798779503},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":74781507.798779503},{"$f":"+I201-'ROR-Model'!I201","v":0},null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":74781507.798779503},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":74781507.798779503},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,{"$f":"+G202-Adjustments!G202","v":0},{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":458991479.16396248},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":458991479.16396248},{"$f":"+I202-'ROR-Model'!I202","v":0},null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":458991479.16396248},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":458991479.16396248},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,{"$f":"+G203-Adjustments!G203","v":0},{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":871727195.5},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":-26803015},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":844924180.5},{"$f":"+I203-'ROR-Model'!I203","v":0},null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":844924180.5},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":311151193.53725803},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":533772986.96274197},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y203)","v":311151193.53725803},null,194]
[null,null,null,null,{"$f":"+G204-Adjustments!G204","v":0},null,null,null,null,{"$f":"+I204-'ROR-Model'!I204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,{"$f":"+G205-Adjustments!G205","v":0},{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":90945264.310000002},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":0},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":90945264.310000002},{"$f":"+I205-'ROR-Model'!I205","v":0},null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":90945264.310000002},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":90945264.310000002},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":90945264.310000002},null,196]
[null,null,"Transportation Dth",null,{"$f":"+G206-Adjustments!G206","v":0},{"$f":"F131+F149+F167+F176+F185+F122","v":78632038},{"$f":"G131+G149+G167+G176+G185+G122","v":0},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":78632038},{"$f":"+I206-'ROR-Model'!I206","v":0},null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":78632038},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":78632038},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":78632038},null,197]
[null,null,"Total Utah Dth",null,{"$f":"+G207-Adjustments!G207","v":0},{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":169577302.31},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":169577302.31},{"$f":"+I207-'ROR-Model'!I207","v":0},null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":169577302.31},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":169577302.31},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":169577302.31},null,198]
[null,null,null,null,{"$f":"+G208-Adjustments!G208","v":0},null,null,null,null,{"$f":"+I208-'ROR-Model'!I208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,{"$f":"+G209-Adjustments!G209","v":0},null,null,null,null,{"$f":"+I209-'ROR-Model'!I209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,{"$f":"+G210-Adjustments!G210","v":0},{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!T210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},{"$f":"+I210-'ROR-Model'!I210","v":0},null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y210)","v":0},null,201]
[null,null,null,null,{"$f":"+G211-Adjustments!G211","v":0},null,null,null,null,{"$f":"+I211-'ROR-Model'!I211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G212-Adjustments!G212","v":0},{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!T212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},{"$f":"+I212-'ROR-Model'!I212","v":0},null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y212)","v":0},null,203]
[null,null,null,null,{"$f":"+G213-Adjustments!G213","v":0},null,null,null,null,{"$f":"+I213-'ROR-Model'!I213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,{"$f":"+G214-Adjustments!G214","v":0},{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!T214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},{"$f":"+I214-'ROR-Model'!I214","v":0},null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,{"$f":"+G215-Adjustments!G215","v":0},{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"+I215-'ROR-Model'!I215","v":0},null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y215)","v":0},null,206]
[null,null,null,null,{"$f":"+G216-Adjustments!G216","v":0},null,null,null,null,{"$f":"+I216-'ROR-Model'!I216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,{"$f":"+G217-Adjustments!G217","v":0},{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!T217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},{"$f":"+I217-'ROR-Model'!I217","v":0},null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y217)","v":0},null,208]
[null,null,null,null,{"$f":"+G218-Adjustments!G218","v":0},null,null,null,null,{"$f":"+I218-'ROR-Model'!I218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G219-Adjustments!G219","v":0},{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!T219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},{"$f":"+I219-'ROR-Model'!I219","v":0},null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y219)","v":0},null,210]
[null,null,null,null,{"$f":"+G220-Adjustments!G220","v":0},null,null,null,null,{"$f":"+I220-'ROR-Model'!I220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G221-Adjustments!G221","v":0},{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!T221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},{"$f":"+I221-'ROR-Model'!I221","v":0},null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y221)","v":0},null,212]
[null,null,null,null,{"$f":"+G222-Adjustments!G222","v":0},null,null,null,null,{"$f":"+I222-'ROR-Model'!I222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,{"$f":"+G223-Adjustments!G223","v":0},{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!T223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},{"$f":"+I223-'ROR-Model'!I223","v":0},null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,{"$f":"+G224-Adjustments!G224","v":0},{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"+I224-'ROR-Model'!I224","v":0},null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y224)","v":0},null,215]
[null,null,null,null,{"$f":"+G225-Adjustments!G225","v":0},null,null,null,null,{"$f":"+I225-'ROR-Model'!I225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,{"$f":"+G226-Adjustments!G226","v":0},{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!T226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},{"$f":"+I226-'ROR-Model'!I226","v":0},null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y226)","v":0},null,217]
[null,null,null,null,{"$f":"+G227-Adjustments!G227","v":0},null,null,null,null,{"$f":"+I227-'ROR-Model'!I227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,{"$f":"+G228-Adjustments!G228","v":0},null,null,null,null,{"$f":"+I228-'ROR-Model'!I228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G229-Adjustments!G229","v":0},{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+I229-'ROR-Model'!I229","v":0},null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G230-Adjustments!G230","v":0},{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+I230-'ROR-Model'!I230","v":0},null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,{"$f":"+G231-Adjustments!G231","v":0},{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,{"$f":"+I231-'ROR-Model'!I231","v":0},null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,{"$f":"+G232-Adjustments!G232","v":0},{"$f":"+F215+F224","v":0},0,0,0,{"$f":"+I232-'ROR-Model'!I232","v":0},null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y232)","v":0},null,223]
[null,null,null,null,{"$f":"+G233-Adjustments!G233","v":0},null,null,null,null,{"$f":"+I233-'ROR-Model'!I233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,{"$f":"+G234-Adjustments!G234","v":0},{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"+I234-'ROR-Model'!I234","v":0},null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,{"$f":"+G235-Adjustments!G235","v":0},0,0,0,0,{"$f":"+I235-'ROR-Model'!I235","v":0},null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,{"$f":"+G236-Adjustments!G236","v":0},{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+I236-'ROR-Model'!I236","v":0},null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y236)","v":0},null,227]
[null,null,null,null,{"$f":"+G237-Adjustments!G237","v":0},null,null,null,null,{"$f":"+I237-'ROR-Model'!I237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,{"$f":"+G238-Adjustments!G238","v":0},null,null,null,null,{"$f":"+I238-'ROR-Model'!I238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,{"$f":"+G239-Adjustments!G239","v":0},{"$f":"Revenue!$F$238","v":11075492},{"$f":"+Adjustments!T239","v":0},null,{"$f":"SUM($F$239:$H$239)","v":11075492},{"$f":"+I239-'ROR-Model'!I239","v":0},null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":11075492},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":11075492},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y239)","v":0},null,230]
[null,null,null,null,{"$f":"+G240-Adjustments!G240","v":0},null,null,null,null,{"$f":"+I240-'ROR-Model'!I240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,{"$f":"+G241-Adjustments!G241","v":0},null,{"$f":"+Adjustments!T241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},{"$f":"+I241-'ROR-Model'!I241","v":0},null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,{"$f":"+G242-Adjustments!G242","v":0},null,null,null,null,{"$f":"+I242-'ROR-Model'!I242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,{"$f":"+G243-Adjustments!G243","v":0},{"$f":"Revenue!$F$242","v":18183672},{"$f":"+Adjustments!T243","v":0},null,{"$f":"SUM($F$243:$H$243)","v":18183672},{"$f":"+I243-'ROR-Model'!I243","v":0},null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":18183672},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":18183672},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,{"$f":"+G244-Adjustments!G244","v":0},{"$f":"SUM(F239:F243)","v":29259164},{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":29259164},{"$f":"+I244-'ROR-Model'!I244","v":0},null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":29259164},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":11075492},{"$f":"SUM(U239:U243)","v":18183672},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y244)","v":0},null,235]
[null,null,null,null,{"$f":"+G245-Adjustments!G245","v":0},null,null,null,null,{"$f":"+I245-'ROR-Model'!I245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,{"$f":"+G246-Adjustments!G246","v":0},{"$f":"Revenue!$F$245","v":3185361},{"$f":"+Adjustments!T246","v":0},null,{"$f":"SUM($F$246:$H$246)","v":3185361},{"$f":"+I246-'ROR-Model'!I246","v":0},null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3185361},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":3185361},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y246)","v":0},null,237]
[null,null,null,null,{"$f":"+G247-Adjustments!G247","v":0},null,null,null,null,{"$f":"+I247-'ROR-Model'!I247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,{"$f":"+G248-Adjustments!G248","v":0},{"$f":"Revenue!$F$247","v":132528},{"$f":"+Adjustments!T248","v":0},null,{"$f":"SUM($F$248:$H$248)","v":132528},{"$f":"+I248-'ROR-Model'!I248","v":0},null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":132528},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":132528},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y248)","v":0},null,239]
[null,null,null,null,{"$f":"+G249-Adjustments!G249","v":0},null,null,null,null,{"$f":"+I249-'ROR-Model'!I249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,{"$f":"+G250-Adjustments!G250","v":0},null,{"$f":"+Adjustments!T250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},{"$f":"+I250-'ROR-Model'!I250","v":0},null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,{"$f":"+G251-Adjustments!G251","v":0},null,null,null,null,{"$f":"+I251-'ROR-Model'!I251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,{"$f":"+G252-Adjustments!G252","v":0},{"$f":"Revenue!$F$251","v":1038701},{"$f":"+Adjustments!T252","v":0},null,{"$f":"SUM($F$252:$H$252)","v":1038701},{"$f":"+I252-'ROR-Model'!I252","v":0},null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":1038701},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":1038701},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,{"$f":"+G253-Adjustments!G253","v":0},{"$f":"SUM(F248:F252)","v":1171229},{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1171229},{"$f":"+I253-'ROR-Model'!I253","v":0},null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1171229},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":132528},{"$f":"SUM(U248:U252)","v":1038701},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y253)","v":0},null,244]
[null,null,null,null,{"$f":"+G254-Adjustments!G254","v":0},null,null,null,null,{"$f":"+I254-'ROR-Model'!I254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,{"$f":"+G255-Adjustments!G255","v":0},{"$f":"Revenue!$F$254","v":181743},{"$f":"+Adjustments!T255","v":0},null,{"$f":"SUM($F$255:$H$255)","v":181743},{"$f":"+I255-'ROR-Model'!I255","v":0},null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":181743},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":181743},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y255)","v":0},null,246]
[null,null,null,null,{"$f":"+G256-Adjustments!G256","v":0},null,null,null,null,{"$f":"+I256-'ROR-Model'!I256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"+G257-Adjustments!G257","v":0},{"$f":"Revenue!$F$256","v":229395.03275260006},{"$f":"+Adjustments!T257","v":0},null,{"$f":"SUM($F$257:$H$257)","v":229395.03275260006},{"$f":"+I257-'ROR-Model'!I257","v":0},null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":229395.03275260006},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":229395.03275260006},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y257)","v":0},null,248]
[null,null,null,null,{"$f":"+G258-Adjustments!G258","v":0},null,null,null,null,{"$f":"+I258-'ROR-Model'!I258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,{"$f":"+G259-Adjustments!G259","v":0},null,{"$f":"+Adjustments!T259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},{"$f":"+I259-'ROR-Model'!I259","v":0},null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,{"$f":"+G260-Adjustments!G260","v":0},null,null,null,null,{"$f":"+I260-'ROR-Model'!I260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,{"$f":"+G261-Adjustments!G261","v":0},{"$f":"Revenue!$F$260","v":115188.36724739999},{"$f":"+Adjustments!T261","v":0},null,{"$f":"SUM($F$261:$H$261)","v":115188.36724739999},{"$f":"+I261-'ROR-Model'!I261","v":0},null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":115188.36724739999},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":115188.36724739999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,{"$f":"+G262-Adjustments!G262","v":0},{"$f":"SUM(F257:F261)","v":344583.4},{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":344583.4},{"$f":"+I262-'ROR-Model'!I262","v":0},null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":344583.4},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":229395.03275260006},{"$f":"SUM(U257:U261)","v":115188.36724739999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y262)","v":0},null,253]
[null,null,null,null,{"$f":"+G263-Adjustments!G263","v":0},null,null,null,null,{"$f":"+I263-'ROR-Model'!I263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,{"$f":"+G264-Adjustments!G264","v":0},{"$f":"Revenue!$F$263","v":20072.719999999998},{"$f":"+Adjustments!T264","v":0},null,{"$f":"SUM($F$264:$H$264)","v":20072.719999999998},{"$f":"+I264-'ROR-Model'!I264","v":0},null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":20072.719999999998},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":20072.719999999998},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y264)","v":0},null,255]
[null,null,null,null,{"$f":"+G265-Adjustments!G265","v":0},null,null,null,null,{"$f":"+I265-'ROR-Model'!I265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,{"$f":"+G266-Adjustments!G266","v":0},{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!T266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},{"$f":"+I266-'ROR-Model'!I266","v":0},null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":0},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":0},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y266)","v":0},null,257]
[null,null,null,null,{"$f":"+G267-Adjustments!G267","v":0},null,null,null,null,{"$f":"+I267-'ROR-Model'!I267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,{"$f":"+G268-Adjustments!G268","v":0},null,{"$f":"+Adjustments!T268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},{"$f":"+I268-'ROR-Model'!I268","v":0},null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,{"$f":"+G269-Adjustments!G269","v":0},null,null,null,null,{"$f":"+I269-'ROR-Model'!I269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,{"$f":"+G270-Adjustments!G270","v":0},{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!T270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},{"$f":"+I270-'ROR-Model'!I270","v":0},null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":0},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,{"$f":"+G271-Adjustments!G271","v":0},{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"+I271-'ROR-Model'!I271","v":0},null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":0},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"SUM(U266:U270)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y271)","v":0},null,262]
[null,null,null,null,{"$f":"+G272-Adjustments!G272","v":0},null,null,null,null,{"$f":"+I272-'ROR-Model'!I272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,{"$f":"+G273-Adjustments!G273","v":0},{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!T273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},{"$f":"+I273-'ROR-Model'!I273","v":0},null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":0},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":0},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y273)","v":0},null,264]
[null,null,null,null,{"$f":"+G274-Adjustments!G274","v":0},null,null,null,null,{"$f":"+I274-'ROR-Model'!I274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,{"$f":"+G275-Adjustments!G275","v":0},{"$f":"Revenue!$F$274","v":39558},{"$f":"+Adjustments!T275","v":0},null,{"$f":"SUM($F$275:$H$275)","v":39558},{"$f":"+I275-'ROR-Model'!I275","v":0},null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":39558},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":39558},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",{"$f":"+G276-Adjustments!G276","v":0},null,null,null,null,{"$f":"+I276-'ROR-Model'!I276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G277-Adjustments!G277","v":0},{"$f":"Revenue!$F$276","v":-266},{"$f":"+Adjustments!T277","v":0},null,{"$f":"SUM($F$277:$H$277)","v":-266},{"$f":"+I277-'ROR-Model'!I277","v":0},null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":-266},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":-266},null,null,null,268]
[null,null,null,null,{"$f":"+G278-Adjustments!G278","v":0},null,null,null,null,{"$f":"+I278-'ROR-Model'!I278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,{"$f":"+G279-Adjustments!G279","v":0},{"$f":"Revenue!$F$278","v":653227},{"$f":"+Adjustments!T279","v":0},null,{"$f":"SUM($F$279:$H$279)","v":653227},{"$f":"+I279-'ROR-Model'!I279","v":0},null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":653227},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":653227},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,{"$f":"+G280-Adjustments!G280","v":0},{"$f":"SUM(F275:F279)","v":692519},{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":692519},{"$f":"+I280-'ROR-Model'!I280","v":0},null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":692519},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":692519},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y280)","v":0},null,271]
[null,null,null,null,{"$f":"+G281-Adjustments!G281","v":0},null,null,null,null,{"$f":"+I281-'ROR-Model'!I281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,{"$f":"+G282-Adjustments!G282","v":0},{"$f":"Revenue!$F$281","v":147933},{"$f":"+Adjustments!T282","v":0},null,{"$f":"SUM($F$282:$H$282)","v":147933},{"$f":"+I282-'ROR-Model'!I282","v":0},null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":147933},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":147933},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y282)","v":0},null,273]
[null,null,null,null,{"$f":"+G283-Adjustments!G283","v":0},null,null,null,null,{"$f":"+I283-'ROR-Model'!I283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G284-Adjustments!G284","v":0},{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!T284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},{"$f":"+I284-'ROR-Model'!I284","v":0},null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",{"$f":"+G285-Adjustments!G285","v":0},null,null,null,null,{"$f":"+I285-'ROR-Model'!I285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G286-Adjustments!G286","v":0},{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!T286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},{"$f":"+I286-'ROR-Model'!I286","v":0},null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y286)","v":0},null,277]
[null,null,null,null,{"$f":"+G287-Adjustments!G287","v":0},null,null,null,null,{"$f":"+I287-'ROR-Model'!I287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,{"$f":"+G288-Adjustments!G288","v":0},{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!T288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},{"$f":"+I288-'ROR-Model'!I288","v":0},null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,{"$f":"+G289-Adjustments!G289","v":0},{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"+I289-'ROR-Model'!I289","v":0},null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y289)","v":0},null,280]
[null,null,null,null,{"$f":"+G290-Adjustments!G290","v":0},null,null,null,null,{"$f":"+I290-'ROR-Model'!I290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,{"$f":"+G291-Adjustments!G291","v":0},{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!T291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},{"$f":"+I291-'ROR-Model'!I291","v":0},null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y291)","v":0},null,282]
[null,null,null,null,{"$f":"+G292-Adjustments!G292","v":0},null,null,null,null,{"$f":"+I292-'ROR-Model'!I292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G293-Adjustments!G293","v":0},{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!T293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},{"$f":"+I293-'ROR-Model'!I293","v":0},null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,{"$f":"+G294-Adjustments!G294","v":0},null,null,null,null,{"$f":"+I294-'ROR-Model'!I294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,{"$f":"+G295-Adjustments!G295","v":0},null,{"$f":"+Adjustments!T295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},{"$f":"+I295-'ROR-Model'!I295","v":0},null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,{"$f":"+G296-Adjustments!G296","v":0},null,null,null,null,{"$f":"+I296-'ROR-Model'!I296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,{"$f":"+G297-Adjustments!G297","v":0},{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!T297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},{"$f":"+I297-'ROR-Model'!I297","v":0},null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,{"$f":"+G298-Adjustments!G298","v":0},{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"+I298-'ROR-Model'!I298","v":0},null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y298)","v":0},null,289]
[null,null,null,null,{"$f":"+G299-Adjustments!G299","v":0},null,null,null,null,{"$f":"+I299-'ROR-Model'!I299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,{"$f":"+G300-Adjustments!G300","v":0},{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!T300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},{"$f":"+I300-'ROR-Model'!I300","v":0},null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y300)","v":0},null,291]
[null,null,null,null,{"$f":"+G301-Adjustments!G301","v":0},null,null,null,null,{"$f":"+I301-'ROR-Model'!I301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,{"$f":"+G302-Adjustments!G302","v":0},{"$f":"Revenue!$F$301","v":70374},{"$f":"+Adjustments!T302","v":0},null,{"$f":"SUM($F$302:$H$302)","v":70374},{"$f":"+I302-'ROR-Model'!I302","v":0},null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":70374},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":70374},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",{"$f":"+G303-Adjustments!G303","v":0},null,null,null,null,{"$f":"+I303-'ROR-Model'!I303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,{"$f":"+G304-Adjustments!G304","v":0},null,{"$f":"+Adjustments!T304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},{"$f":"+I304-'ROR-Model'!I304","v":0},null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,{"$f":"+G305-Adjustments!G305","v":0},null,null,null,null,{"$f":"+I305-'ROR-Model'!I305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,{"$f":"+G306-Adjustments!G306","v":0},{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!T306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},{"$f":"+I306-'ROR-Model'!I306","v":0},null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,{"$f":"+G307-Adjustments!G307","v":0},{"$f":"SUM(F302:F306)","v":70374},{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":70374},{"$f":"+I307-'ROR-Model'!I307","v":0},null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":70374},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":70374},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y307)","v":0},null,298]
[null,null,null,null,{"$f":"+G308-Adjustments!G308","v":0},null,null,null,null,{"$f":"+I308-'ROR-Model'!I308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,{"$f":"+G309-Adjustments!G309","v":0},{"$f":"Revenue!$F$308","v":128233},{"$f":"+Adjustments!T309","v":0},null,{"$f":"SUM($F$309:$H$309)","v":128233},{"$f":"+I309-'ROR-Model'!I309","v":0},null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":128233},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":128233},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y309)","v":0},null,300]
[null,null,null,null,{"$f":"+G310-Adjustments!G310","v":0},null,null,null,null,{"$f":"+I310-'ROR-Model'!I310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G311-Adjustments!G311","v":0},{"$f":"Revenue!$F$310","v":29250},{"$f":"+Adjustments!T311","v":0},null,{"$f":"SUM($F$311:$H$311)","v":29250},{"$f":"+I311-'ROR-Model'!I311","v":0},null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":29250},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":29250},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",{"$f":"+G312-Adjustments!G312","v":0},null,null,null,null,{"$f":"+I312-'ROR-Model'!I312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,{"$f":"+G313-Adjustments!G313","v":0},null,{"$f":"+Adjustments!T313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},{"$f":"+I313-'ROR-Model'!I313","v":0},null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,{"$f":"+G314-Adjustments!G314","v":0},null,null,null,null,{"$f":"+I314-'ROR-Model'!I314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,{"$f":"+G315-Adjustments!G315","v":0},{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!T315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},{"$f":"+I315-'ROR-Model'!I315","v":0},null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,{"$f":"+G316-Adjustments!G316","v":0},{"$f":"SUM(F311:F315)","v":29250},{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":29250},{"$f":"+I316-'ROR-Model'!I316","v":0},null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":29250},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":29250},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y316)","v":0},null,307]
[null,null,null,null,{"$f":"+G317-Adjustments!G317","v":0},null,null,null,null,{"$f":"+I317-'ROR-Model'!I317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,{"$f":"+G318-Adjustments!G318","v":0},{"$f":"Revenue!$F$317","v":390364},{"$f":"+Adjustments!T318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":390364},{"$f":"+I318-'ROR-Model'!I318","v":0},null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":390364},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":390364},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":431522.9},{"$f":"+Adjustments!T320","v":0},null,{"$f":"SUM($F$320:$H$320)","v":431522.9},{"$f":"+I320-'ROR-Model'!I320","v":0},null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":431522.9},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":431522.9},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,{"$f":"+G321-Adjustments!G321","v":0},{"$f":"Revenue!$F$320","v":147660.52000000002},{"$f":"+Adjustments!T321","v":-147660.52000000002},null,{"$f":"SUM($F$321:$H$321)","v":0},{"$f":"+I321-'ROR-Model'!I321","v":0},null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,{"$f":"+G322-Adjustments!G322","v":0},null,null,null,null,{"$f":"+I322-'ROR-Model'!I322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G323-Adjustments!G323","v":0},{"$f":"+F239+F248+F257+F266+F320+F321","v":12016598.452752599},{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":-147660.52000000002},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":11868937.9327526},{"$f":"+I323-'ROR-Model'!I323","v":0},null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":11908495.9327526},null,null,{"$f":"+Q239+Q248+Q257+Q266+Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":11868937.9327526},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":39558},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G324-Adjustments!G324","v":0},{"$f":"+F277+F286","v":-266},{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":-266},{"$f":"+I324-'ROR-Model'!I324","v":0},null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":-266},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":-266},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G325-Adjustments!G325","v":0},{"$f":"+F275+F284+F293+F302+F311","v":139182},{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I275+I284+I293+I302+I311","v":139182},null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":139182},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+N275+U284+U293+U302+U311","v":139182},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,{"$f":"+G326-Adjustments!G326","v":0},{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":19990788.367247399},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},0,19990788.367247399,{"$f":"+I326-'ROR-Model'!I326","v":0},null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":19990788.367247399},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":19990788.367247399},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,{"$f":"+G327-Adjustments!G327","v":0},{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":32146302.819999997},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-147660.52000000002},0,31998642.299999997,{"$f":"+I327-'ROR-Model'!I327","v":0},null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},31998642.299999997,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,11868937.9327526,20129704.367247399,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y327)","v":0},null,318]
[null,null,null,null,{"$f":"+G328-Adjustments!G328","v":0},null,null,null,null,{"$f":"+I328-'ROR-Model'!I328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,{"$f":"+G329-Adjustments!G329","v":0},{"$f":"F246+F255+F264+F273+F282+F291","v":3535109.72},{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":3535109.72},{"$f":"+I329-'ROR-Model'!I329","v":0},null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":3535109.72},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":3387176.72},{"$f":"U246+U255+U264+U273+U282+U291","v":147933},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,{"$f":"+G330-Adjustments!G330","v":0},{"$f":"F309+F318+F300","v":518597},{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":518597},{"$f":"+I330-'ROR-Model'!I330","v":0},null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":518597},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":518597},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,{"$f":"+G331-Adjustments!G331","v":0},{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4053706.72},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4053706.72},{"$f":"+I331-'ROR-Model'!I331","v":0},null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4053706.72},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":3387176.72},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":666530},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y331)","v":0},null,322]
[null,null,null,null,{"$f":"+G332-Adjustments!G332","v":0},null,null,null,null,{"$f":"+I332-'ROR-Model'!I332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,{"$f":"+G333-Adjustments!G333","v":0},null,null,null,null,{"$f":"+I333-'ROR-Model'!I333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,{"$f":"+G334-Adjustments!G334","v":0},{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!T334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},{"$f":"+I334-'ROR-Model'!I334","v":0},null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,{"$f":"+G335-Adjustments!G335","v":0},null,null,null,null,{"$f":"+I335-'ROR-Model'!I335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,{"$f":"+G336-Adjustments!G336","v":0},null,{"$f":"+Adjustments!T336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},{"$f":"+I336-'ROR-Model'!I336","v":0},null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,{"$f":"+G337-Adjustments!G337","v":0},null,null,null,null,{"$f":"+I337-'ROR-Model'!I337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,{"$f":"+G338-Adjustments!G338","v":0},{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!T338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},{"$f":"+I338-'ROR-Model'!I338","v":0},null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,{"$f":"+G339-Adjustments!G339","v":0},{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"+I339-'ROR-Model'!I339","v":0},null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y339)","v":0},null,330]
[null,null,null,null,{"$f":"+G340-Adjustments!G340","v":0},null,null,null,null,{"$f":"+I340-'ROR-Model'!I340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,{"$f":"+G341-Adjustments!G341","v":0},{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!T341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},{"$f":"+I341-'ROR-Model'!I341","v":0},null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y341)","v":0},null,332]
[null,null,null,null,{"$f":"+G342-Adjustments!G342","v":0},null,null,null,null,{"$f":"+I342-'ROR-Model'!I342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,{"$f":"+G343-Adjustments!G343","v":0},{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!T343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},{"$f":"+I343-'ROR-Model'!I343","v":0},null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y343)","v":0},null,334]
[null,null,null,null,{"$f":"+G344-Adjustments!G344","v":0},null,null,null,null,{"$f":"+I344-'ROR-Model'!I344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,{"$f":"+G345-Adjustments!G345","v":0},null,{"$f":"+Adjustments!T345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},{"$f":"+I345-'ROR-Model'!I345","v":0},null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,{"$f":"+G346-Adjustments!G346","v":0},null,null,null,null,{"$f":"+I346-'ROR-Model'!I346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,{"$f":"+G347-Adjustments!G347","v":0},{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!T347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},{"$f":"+I347-'ROR-Model'!I347","v":0},null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,{"$f":"+G348-Adjustments!G348","v":0},{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"+I348-'ROR-Model'!I348","v":0},null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y348)","v":0},null,339]
[null,null,null,null,{"$f":"+G349-Adjustments!G349","v":0},null,null,null,null,{"$f":"+I349-'ROR-Model'!I349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,{"$f":"+G350-Adjustments!G350","v":0},{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!T350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},{"$f":"+I350-'ROR-Model'!I350","v":0},null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y350)","v":0},null,341]
[null,null,null,null,{"$f":"+G351-Adjustments!G351","v":0},null,null,null,null,{"$f":"+I351-'ROR-Model'!I351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,{"$f":"+G352-Adjustments!G352","v":0},null,null,null,null,{"$f":"+I352-'ROR-Model'!I352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G353-Adjustments!G353","v":0},{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+I353-'ROR-Model'!I353","v":0},null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,{"$f":"+G354-Adjustments!G354","v":0},{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+I354-'ROR-Model'!I354","v":0},null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,{"$f":"+G355-Adjustments!G355","v":0},{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"+I355-'ROR-Model'!I355","v":0},null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y355)","v":0},null,346]
[null,null,null,null,{"$f":"+G356-Adjustments!G356","v":0},null,null,null,null,{"$f":"+I356-'ROR-Model'!I356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,{"$f":"+G357-Adjustments!G357","v":0},{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},{"$f":"+I357-'ROR-Model'!I357","v":0},null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,{"$f":"+G358-Adjustments!G358","v":0},{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},{"$f":"+I358-'ROR-Model'!I358","v":0},null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,{"$f":"+G359-Adjustments!G359","v":0},{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"+I359-'ROR-Model'!I359","v":0},null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,{"$f":"+I360-'ROR-Model'!I360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":350109988.99001062},{"$f":"+G363+G365","v":-26950675.52},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":323159313.47001064},{"$f":"+I361-'ROR-Model'!I361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,{"$f":"+I362-'ROR-Model'!I362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+G363-Adjustments!G363","v":0},{"$f":"F200+F229+F323+F353","v":349970806.99001062},{"$f":"G200+G229+G323+G353","v":-26950675.52},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":323020131.47001064},{"$f":"+I363-'ROR-Model'!I363","v":0},null,null,{"$f":"M200+M229+M323+M353","v":311151193.53725803},{"$f":"N200+N229+N323+N353","v":11908495.9327526},null,null,{"$f":"Q200+Q229+Q323+Q353","v":311151193.53725803},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":11868937.9327526},{"$f":"U200+U229+U323+U353","v":39558},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y363)","v":311151193.53725803},null,354]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+G364-Adjustments!G364","v":0},{"$f":"F201+F230+F324","v":74781241.798779503},{"$f":"G201+G230+G324","v":0},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":74781241.798779503},{"$f":"+I364-'ROR-Model'!I364","v":0},null,null,{"$f":"M201+M230+M324","v":74781507.798779503},{"$f":"N201+N230+N324","v":-266},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":74781507.798779503},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":-266},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"+G365-Adjustments!G365","v":0},{"$f":"F325","v":139182},{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":139182},{"$f":"+I365-'ROR-Model'!I365","v":0},null,null,{"$f":"M325","v":0},{"$f":"N325","v":139182},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":139182},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,{"$f":"+G366-Adjustments!G366","v":0},{"$f":"F202+F231+F326+F354","v":478982267.53120989},{"$f":"G202+G231+G326+G354","v":0},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":478982267.53120989},{"$f":"+I366-'ROR-Model'!I366","v":0},null,null,{"$f":"M202+M231+M326+M354","v":458991479.16396248},{"$f":"N202+N231+N326+N354","v":19990788.367247399},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":458991479.16396248},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":19990788.367247399},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y366)","v":0},null,357]
[null,null,null,null,{"$f":"+G367-Adjustments!G367","v":0},null,null,null,null,{"$f":"+I367-'ROR-Model'!I367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"+G368-Adjustments!G368","v":0},{"$f":"F203+F232+F327+F355","v":903873498.32000005},{"$f":"G203+G232+G327+G355","v":-26950675.52},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":876922822.79999995},{"$f":"+I368-'ROR-Model'!I368","v":0},null,null,{"$f":"M203+M232+M327+M355","v":844924180.5},{"$f":"N203+N232+N327+N355","v":31998642.299999997},null,null,{"$f":"Q203+Q232+Q327+Q355","v":311151193.53725803},{"$f":"R203+R232+R327+R355","v":533772986.96274197},null,{"$f":"T203+T232+T327+T355","v":11868937.9327526},{"$f":"U203+U232+U327+U355","v":20129704.367247399},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y368)","v":311151193.53725803},null,359]
[null,null,null,null,{"$f":"+G369-Adjustments!G369","v":0},null,null,null,null,{"$f":"+I369-'ROR-Model'!I369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,{"$f":"+G370-Adjustments!G370","v":0},{"$f":"F205+F234+F329+F357","v":94480374.030000001},0,0,94480374.030000001,{"$f":"+I370-'ROR-Model'!I370","v":0},null,null,{"$f":"M205+M234+M329+M357","v":90945264.310000002},3535109.72,null,null,{"$f":"Q205+Q234+Q329+Q357","v":90945264.310000002},0,null,{"$f":"T205+T234+T329+T357","v":3387176.72},147933,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y370)","v":90945264.310000002},null,361]
[null,null,"Transportation Dth",null,{"$f":"+G371-Adjustments!G371","v":0},79150635,0,0,79150635,{"$f":"+I371-'ROR-Model'!I371","v":0},null,null,78632038,518597,null,null,78632038,0,null,0,518597,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y371)","v":78632038},null,362]
[null,null,"SystemTotal Dth",null,{"$f":"+G372-Adjustments!G372","v":0},173631009.03,0,0,173631009.03,{"$f":"+I372-'ROR-Model'!I372","v":0},null,null,169577302.31,4053706.72,null,null,169577302.31,0,null,3387176.72,666530,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y372)","v":169577302.31},null,363]
[null,null,null,null,null,null,null,null,null,{"$f":"+I373-'ROR-Model'!I373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,{"$f":"+I374-'ROR-Model'!I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,{"$f":"+I375-'ROR-Model'!I375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,{"$f":"+I376-'ROR-Model'!I376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,{"$f":"+I377-'ROR-Model'!I377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,{"$f":"+I378-'ROR-Model'!I378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,{"$f":"+I379-'ROR-Model'!I379","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$15","v":3336386.1539381999},{"$f":"+Adjustments!T380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":3336386.1539381999},{"$f":"+I380-'ROR-Model'!I380","v":0},null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":3336386.1539381999},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":3336386.1539381999},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$16","v":124618.47606179994},{"$f":"+Adjustments!T381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":124618.47606179994},{"$f":"+I381-'ROR-Model'!I381","v":0},null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":124618.47606179994},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":124618.47606179994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":3461004.63},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":3461004.63},{"$f":"+I382-'ROR-Model'!I382","v":0},null,null,{"$f":"SUM(M380:M381)","v":3336386.1539381999},{"$f":"SUM(N380:N381)","v":124618.47606179994},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":3336386.1539381999},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":124618.47606179994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,{"$f":"+I383-'ROR-Model'!I383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,{"$f":"+I384-'ROR-Model'!I384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$20","v":2089235.9299999997},{"$f":"+Adjustments!T385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":2089235.9299999997},{"$f":"+I385-'ROR-Model'!I385","v":0},null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":2089235.9299999997},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":2089235.9299999997},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y385)","v":2089235.9299999997},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$21","v":98504.87},{"$f":"+Adjustments!T386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":98504.87},{"$f":"+I386-'ROR-Model'!I386","v":0},null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":98504.87},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":98504.87},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":2187740.7999999998},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":2187740.7999999998},{"$f":"+I387-'ROR-Model'!I387","v":0},null,null,{"$f":"SUM(M385:M386)","v":2089235.9299999997},{"$f":"SUM(N385:N386)","v":98504.87},null,null,{"$f":"SUM(Q385:Q386)","v":2089235.9299999997},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":98504.87},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y387)","v":2089235.9299999997},null,378]
[null,null,null,null,null,null,null,null,null,{"$f":"+I388-'ROR-Model'!I388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,{"$f":"+I389-'ROR-Model'!I389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$25","v":0},{"$f":"+Adjustments!T390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":0},{"$f":"+I390-'ROR-Model'!I390","v":0},null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":0},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":0},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y390)","v":0},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$26","v":0},{"$f":"+Adjustments!T391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":0},{"$f":"+I391-'ROR-Model'!I391","v":0},null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":0},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":0},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"+I392-'ROR-Model'!I392","v":0},null,null,{"$f":"SUM(M390:M391)","v":0},{"$f":"SUM(N390:N391)","v":0},null,null,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":0},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y392)","v":0},null,383]
[null,null,null,null,null,null,null,null,null,{"$f":"+I393-'ROR-Model'!I393","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,{"$f":"+I394-'ROR-Model'!I394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$30","v":5828.18},{"$f":"+Adjustments!T395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":5828.18},{"$f":"+I395-'ROR-Model'!I395","v":0},null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":5828.18},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":5828.18},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y395)","v":5828.18},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$31","v":0},{"$f":"+Adjustments!T396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},{"$f":"+I396-'ROR-Model'!I396","v":0},null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":5828.18},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":5828.18},{"$f":"+I397-'ROR-Model'!I397","v":0},null,null,{"$f":"SUM(M395:M396)","v":5828.18},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":5828.18},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y397)","v":5828.18},null,388]
[null,null,null,null,null,null,null,null,null,{"$f":"+I398-'ROR-Model'!I398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,{"$f":"+I399-'ROR-Model'!I399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$35","v":3176.8900000000003},{"$f":"+Adjustments!T400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":3176.8900000000003},{"$f":"+I400-'ROR-Model'!I400","v":0},null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":3176.8900000000003},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":3176.8900000000003},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y400)","v":3176.8900000000003},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$36","v":0},{"$f":"+Adjustments!T401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},{"$f":"+I401-'ROR-Model'!I401","v":0},null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":3176.8900000000003},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":3176.8900000000003},{"$f":"+I402-'ROR-Model'!I402","v":0},null,null,{"$f":"SUM(M400:M401)","v":3176.8900000000003},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":3176.8900000000003},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y402)","v":3176.8900000000003},null,393]
[null,null,null,null,null,null,null,null,null,{"$f":"+I403-'ROR-Model'!I403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,{"$f":"+I404-'ROR-Model'!I404","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$40","v":2325621},{"$f":"+Adjustments!T405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":2325621},{"$f":"+I405-'ROR-Model'!I405","v":0},null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":2325621},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":2325621},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y405)","v":2325621},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$41","v":10200},{"$f":"+Adjustments!T406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":10200},{"$f":"+I406-'ROR-Model'!I406","v":0},null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":10200},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":10200},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":2335821},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":2335821},{"$f":"+I407-'ROR-Model'!I407","v":0},null,null,{"$f":"SUM(M405:M406)","v":2325621},{"$f":"SUM(N405:N406)","v":10200},null,null,{"$f":"SUM(Q405:Q406)","v":2325621},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":10200},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y407)","v":2325621},null,398]
[null,null,null,null,null,null,null,null,null,{"$f":"+I408-'ROR-Model'!I408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,{"$f":"+I409-'ROR-Model'!I409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$45","v":0},{"$f":"+Adjustments!T410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},{"$f":"+I410-'ROR-Model'!I410","v":0},null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$46","v":0},{"$f":"+Adjustments!T411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},{"$f":"+I411-'ROR-Model'!I411","v":0},null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"+I412-'ROR-Model'!I412","v":0},null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,{"$f":"+I413-'ROR-Model'!I413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,{"$f":"+I414-'ROR-Model'!I414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$50","v":160960},{"$f":"+Adjustments!T415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":160960},{"$f":"+I415-'ROR-Model'!I415","v":0},null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":160960},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":160960},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y415)","v":160960},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$51","v":4220},{"$f":"+Adjustments!T416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":4220},{"$f":"+I416-'ROR-Model'!I416","v":0},null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":4220},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":4220},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":165180},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":165180},{"$f":"+I417-'ROR-Model'!I417","v":0},null,null,{"$f":"SUM(M415:M416)","v":160960},{"$f":"SUM(N415:N416)","v":4220},null,null,{"$f":"SUM(Q415:Q416)","v":160960},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":4220},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y417)","v":160960},null,408]
[null,null,null,null,null,null,null,null,null,{"$f":"+I418-'ROR-Model'!I418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,{"$f":"+I419-'ROR-Model'!I419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$55","v":0},{"$f":"+Adjustments!T420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},{"$f":"+I420-'ROR-Model'!I420","v":0},null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$56","v":0},{"$f":"+Adjustments!T421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},{"$f":"+I421-'ROR-Model'!I421","v":0},null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"+I422-'ROR-Model'!I422","v":0},null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,{"$f":"+I423-'ROR-Model'!I423","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,{"$f":"+I424-'ROR-Model'!I424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$60","v":0},{"$f":"+Adjustments!T425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},{"$f":"+I425-'ROR-Model'!I425","v":0},null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$61","v":0},{"$f":"+Adjustments!T426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},{"$f":"+I426-'ROR-Model'!I426","v":0},null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"+I427-'ROR-Model'!I427","v":0},null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,{"$f":"+I428-'ROR-Model'!I428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,{"$f":"+I429-'ROR-Model'!I429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$65","v":0},{"$f":"+Adjustments!T430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},{"$f":"+I430-'ROR-Model'!I430","v":0},null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$66","v":0},{"$f":"+Adjustments!T431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},{"$f":"+I431-'ROR-Model'!I431","v":0},null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"+I432-'ROR-Model'!I432","v":0},null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,{"$f":"+I433-'ROR-Model'!I433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,{"$f":"+I434-'ROR-Model'!I434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$70","v":0},{"$f":"+Adjustments!T435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},{"$f":"+I435-'ROR-Model'!I435","v":0},null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$71","v":0},{"$f":"+Adjustments!T436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},{"$f":"+I436-'ROR-Model'!I436","v":0},null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"+I437-'ROR-Model'!I437","v":0},null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,{"$f":"+I438-'ROR-Model'!I438","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,{"$f":"+I439-'ROR-Model'!I439","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$75","v":0},{"$f":"+Adjustments!T440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},{"$f":"+I440-'ROR-Model'!I440","v":0},null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$76","v":0},{"$f":"+Adjustments!T441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},{"$f":"+I441-'ROR-Model'!I441","v":0},null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"+I442-'ROR-Model'!I442","v":0},null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,{"$f":"+I443-'ROR-Model'!I443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,{"$f":"+I444-'ROR-Model'!I444","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$80","v":0},{"$f":"+Adjustments!T445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},{"$f":"+I445-'ROR-Model'!I445","v":0},null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$81","v":0},{"$f":"+Adjustments!T446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},{"$f":"+I446-'ROR-Model'!I446","v":0},null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"+I447-'ROR-Model'!I447","v":0},null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,{"$f":"+I448-'ROR-Model'!I448","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,{"$f":"+I449-'ROR-Model'!I449","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$85","v":0},{"$f":"+Adjustments!T450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},{"$f":"+I450-'ROR-Model'!I450","v":0},null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$86","v":0},{"$f":"+Adjustments!T451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},{"$f":"+I451-'ROR-Model'!I451","v":0},null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"+I452-'ROR-Model'!I452","v":0},null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,{"$f":"+I453-'ROR-Model'!I453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,{"$f":"+I454-'ROR-Model'!I454","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$90","v":6408.2800000000007},{"$f":"+Adjustments!T455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":6408.2800000000007},{"$f":"+I455-'ROR-Model'!I455","v":0},null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":6408.2800000000007},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":6408.2800000000007},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y455)","v":6408.2800000000007},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$91","v":0},{"$f":"+Adjustments!T456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},{"$f":"+I456-'ROR-Model'!I456","v":0},null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":0},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":0},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":6408.2800000000007},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":6408.2800000000007},{"$f":"+I457-'ROR-Model'!I457","v":0},null,null,{"$f":"SUM(M455:M456)","v":6408.2800000000007},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":6408.2800000000007},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y457)","v":6408.2800000000007},null,448]
[null,null,null,null,null,null,null,null,null,{"$f":"+I458-'ROR-Model'!I458","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,{"$f":"+I459-'ROR-Model'!I459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$95","v":7021687.3086391995},{"$f":"+Adjustments!T460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":7021687.3086391995},{"$f":"+I460-'ROR-Model'!I460","v":0},null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":7021687.3086391995},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":7021687.3086391995},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$96","v":268060.65136080002},{"$f":"+Adjustments!T461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":268060.65136080002},{"$f":"+I461-'ROR-Model'!I461","v":0},null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":268060.65136080002},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":268060.65136080002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":7289747.959999999},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":7289747.959999999},{"$f":"+I462-'ROR-Model'!I462","v":0},null,null,{"$f":"SUM(M460:M461)","v":7021687.3086391995},{"$f":"SUM(N460:N461)","v":268060.65136080002},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":7021687.3086391995},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":268060.65136080002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,{"$f":"+I463-'ROR-Model'!I463","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,{"$f":"+I464-'ROR-Model'!I464","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$100","v":0},{"$f":"+Adjustments!T465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},{"$f":"+I465-'ROR-Model'!I465","v":0},null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$101","v":0},{"$f":"+Adjustments!T466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},{"$f":"+I466-'ROR-Model'!I466","v":0},null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"+I467-'ROR-Model'!I467","v":0},null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,{"$f":"+I468-'ROR-Model'!I468","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,{"$f":"+I469-'ROR-Model'!I469","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$105","v":1781025.4377721001},{"$f":"+Adjustments!T470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":1781025.4377721001},{"$f":"+I470-'ROR-Model'!I470","v":0},null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":1781025.4377721001},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":1781025.4377721001},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$106","v":64185.162227899971},{"$f":"+Adjustments!T471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":64185.162227899971},{"$f":"+I471-'ROR-Model'!I471","v":0},null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":64185.162227899971},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":64185.162227899971},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":1845210.6},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":1845210.6},{"$f":"+I472-'ROR-Model'!I472","v":0},null,null,{"$f":"SUM(M470:M471)","v":1781025.4377721001},{"$f":"SUM(N470:N471)","v":64185.162227899971},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":1781025.4377721001},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":64185.162227899971},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,{"$f":"+I473-'ROR-Model'!I473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,{"$f":"+I474-'ROR-Model'!I474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$110","v":0},{"$f":"+Adjustments!T475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},{"$f":"+I475-'ROR-Model'!I475","v":0},null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$111","v":0},{"$f":"+Adjustments!T476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},{"$f":"+I476-'ROR-Model'!I476","v":0},null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"+I477-'ROR-Model'!I477","v":0},null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,{"$f":"+I478-'ROR-Model'!I478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,{"$f":"+I479-'ROR-Model'!I479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$115","v":-281274.90482100006},{"$f":"+Adjustments!T480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":-281274.90482100006},{"$f":"+I480-'ROR-Model'!I480","v":0},null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":-281274.90482100006},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":-281274.90482100006},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$116","v":-9426.5551789999918},{"$f":"+Adjustments!T481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":-9426.5551789999918},{"$f":"+I481-'ROR-Model'!I481","v":0},null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":-9426.5551789999918},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":-9426.5551789999918},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":-290701.46000000008},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":-290701.46000000008},{"$f":"+I482-'ROR-Model'!I482","v":0},null,null,{"$f":"SUM(M480:M481)","v":-281274.90482100006},{"$f":"SUM(N480:N481)","v":-9426.5551789999918},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":-281274.90482100006},null,{"$f":"SUM(T480:T481)","v":-9426.5551789999918},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,{"$f":"+I483-'ROR-Model'!I483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,{"$f":"+I484-'ROR-Model'!I484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$120","v":14704335.9027078},{"$f":"+Adjustments!T485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":14704335.9027078},{"$f":"+I485-'ROR-Model'!I485","v":0},null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":14704335.9027078},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":14704335.9027078},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$121","v":553439.07729220041},{"$f":"+Adjustments!T486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":553439.07729220041},{"$f":"+I486-'ROR-Model'!I486","v":0},null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":553439.07729220041},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":553439.07729220041},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":15257774.98},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":15257774.98},{"$f":"+I487-'ROR-Model'!I487","v":0},null,null,{"$f":"SUM(M485:M486)","v":14704335.9027078},{"$f":"SUM(N485:N486)","v":553439.07729220041},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":14704335.9027078},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":553439.07729220041},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,{"$f":"+I488-'ROR-Model'!I488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,{"$f":"+I489-'ROR-Model'!I489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$H$125","v":-140702.63615999999},{"$f":"+Adjustments!T490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":-140702.63615999999},{"$f":"+I490-'ROR-Model'!I490","v":0},null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":-140702.63615999999},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":-140702.63615999999},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$H$126","v":-5789.3638400000054},{"$f":"+Adjustments!T491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":-5789.3638400000054},{"$f":"+I491-'ROR-Model'!I491","v":0},null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":-5789.3638400000054},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":-5789.3638400000054},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":-146492},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":-146492},{"$f":"+I492-'ROR-Model'!I492","v":0},null,null,{"$f":"SUM(M490:M491)","v":-140702.63615999999},{"$f":"SUM(N490:N491)","v":-5789.3638400000054},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":-140702.63615999999},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":-5789.3638400000054},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,{"$f":"+I493-'ROR-Model'!I493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
[4974,"Standby Charges",null,null,null,null,null,null,null,{"$f":"+I494-'ROR-Model'!I494","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$H$130","v":0},{"$f":"+Adjustments!T495","v":0},null,{"$f":"SUM($F$495:$H$495)","v":0},{"$f":"+I495-'ROR-Model'!I495","v":0},null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":0},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":0},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y495)","v":0},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$H$131","v":0},{"$f":"+Adjustments!T496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},{"$f":"+I496-'ROR-Model'!I496","v":0},null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"+I497-'ROR-Model'!I497","v":0},null,null,{"$f":"SUM(M495:M496)","v":0},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y497)","v":0},null,488]
[null,null,null,null,null,null,null,null,null,{"$f":"+I498-'ROR-Model'!I498","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,{"$f":"+I499-'ROR-Model'!I499","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,{"$f":"+I500-'ROR-Model'!I500","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":26421457.2620763},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":26421457.2620763},{"$f":"+I501-'ROR-Model'!I501","v":0},null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":26421457.2620763},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":26421457.2620763},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":4591230.2799999993},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":0},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":4591230.2799999993},{"$f":"+I502-'ROR-Model'!I502","v":0},null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":4591230.2799999993},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":4591230.2799999993},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y502)","v":4591230.2799999993},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":31012687.542076301},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":31012687.542076301},{"$f":"+I503-'ROR-Model'!I503","v":0},null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":31012687.542076301},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":4591230.28},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":26421457.2620763},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y503)","v":4591230.28},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,{"$f":"+I504-'ROR-Model'!I504","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":1004514.0031027003},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":1004514.0031027003},{"$f":"+I505-'ROR-Model'!I505","v":0},null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":1004514.0031027003},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":1004514.0031027003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":103498.31482100001},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":103498.31482100001},{"$f":"+I506-'ROR-Model'!I506","v":0},null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":103498.31482100001},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":103498.31482100001},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":1108012.3179237002},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":1108012.3179237002},{"$f":"+I507-'ROR-Model'!I507","v":0},null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":1108012.3179237002},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":103498.31482100001},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":1004514.0031027003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,{"$f":"+I508-'ROR-Model'!I508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":32120699.859999999},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":32120699.859999999},{"$f":"+I509-'ROR-Model'!I509","v":0},null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":31012687.542076301},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":1108012.3179237002},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":4591230.28},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":26421457.2620763},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":103498.31482100001},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":1004514.0031027003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y509)","v":4591230.28},null,500]
[null,null,null,{"$f":"+F502+F506","v":4694728.5948209995},null,null,null,null,null,{"$f":"+I510-'ROR-Model'!I510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,{"$f":"+I511-'ROR-Model'!I511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":935994198.18000007},{"$f":"G368+G509","v":-26950675.52},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":909043522.65999997},{"$f":"+I512-'ROR-Model'!I512","v":0},null,null,{"$f":"M368+M509","v":875936868.04207635},{"$f":"N368+N509","v":33106654.617923696},null,null,{"$f":"Q368+Q509","v":315742423.817258},{"$f":"R368+R509","v":560194444.22481823},null,{"$f":"T368+T509","v":11972436.247573599},{"$f":"U368+U509","v":21134218.3703501},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y512)","v":315742423.817258},null,503]
[null,null,null,null,null,null,null,null,null,{"$f":"+I513-'ROR-Model'!I513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,{"$f":"+I514-'ROR-Model'!I514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,{"$f":"+I515-'ROR-Model'!I515","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,{"$f":"+I516-'ROR-Model'!I516","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,{"$f":"+I517-'ROR-Model'!I517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,{"$f":"+I518-'ROR-Model'!I518","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,{"$f":"+I519-'ROR-Model'!I519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,{"$f":"+I520-'ROR-Model'!I520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,{"$f":"+I521-'ROR-Model'!I521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F16","v":41398805.988819987},{"$f":"+Adjustments!T521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":41398805.988819987},{"$f":"+I522-'ROR-Model'!I522","v":0},null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":41398805.988819987},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":41398805.988819987},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F17","v":1549232.9211800015},{"$f":"+Adjustments!T522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":1549232.9211800015},{"$f":"+I523-'ROR-Model'!I523","v":0},null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":1549232.9211800015},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":1549232.9211800015},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":42948038.909999989},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":42948038.909999989},{"$f":"+I524-'ROR-Model'!I524","v":0},null,null,{"$f":"SUM(M522:M523)","v":41398805.988819987},{"$f":"SUM(N522:N523)","v":1549232.9211800015},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":41398805.988819987},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":1549232.9211800015},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,{"$f":"+I525-'ROR-Model'!I525","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,{"$f":"+I526-'ROR-Model'!I526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F21","v":288478.55000000005},{"$f":"+Adjustments!T526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":288478.55000000005},{"$f":"+I527-'ROR-Model'!I527","v":0},null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":288478.55000000005},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":288478.55000000005},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F22","v":0},{"$f":"+Adjustments!T527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},{"$f":"+I528-'ROR-Model'!I528","v":0},null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":288478.55000000005},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":288478.55000000005},{"$f":"+I529-'ROR-Model'!I529","v":0},null,null,{"$f":"SUM(M527:M528)","v":288478.55000000005},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":288478.55000000005},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,{"$f":"+I530-'ROR-Model'!I530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,{"$f":"+I531-'ROR-Model'!I531","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F26","v":22302837.82},{"$f":"+Adjustments!T531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":22302837.82},{"$f":"+I532-'ROR-Model'!I532","v":0},null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":22302837.82},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":22302837.82},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F27","v":0},{"$f":"+Adjustments!T532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":0},{"$f":"+I533-'ROR-Model'!I533","v":0},null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":0},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":22302837.82},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":22302837.82},{"$f":"+I534-'ROR-Model'!I534","v":0},null,null,{"$f":"SUM(M532:M533)","v":22302837.82},{"$f":"SUM(N532:N533)","v":0},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":22302837.82},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,{"$f":"+I535-'ROR-Model'!I535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,{"$f":"+I536-'ROR-Model'!I536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!F31","v":0},{"$f":"+Adjustments!T536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},{"$f":"+I537-'ROR-Model'!I537","v":0},null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F34","v":0},{"$f":"+Adjustments!T537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},{"$f":"+I538-'ROR-Model'!I538","v":0},null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},{"$f":"+I539-'ROR-Model'!I539","v":0},null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,{"$f":"+I540-'ROR-Model'!I540","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,{"$f":"+I541-'ROR-Model'!I541","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F38","v":252545.25474030001},{"$f":"+Adjustments!T541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":252545.25474030001},{"$f":"+I542-'ROR-Model'!I542","v":0},null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":252545.25474030001},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":252545.25474030001},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F39","v":9493.9352597000088},{"$f":"+Adjustments!T542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":9493.9352597000088},{"$f":"+I543-'ROR-Model'!I543","v":0},null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":9493.9352597000088},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":9493.9352597000088},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":262039.19},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":262039.19},{"$f":"+I544-'ROR-Model'!I544","v":0},null,null,{"$f":"SUM(M542:M543)","v":252545.25474030001},{"$f":"SUM(N542:N543)","v":9493.9352597000088},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":252545.25474030001},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":9493.9352597000088},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,{"$f":"+I545-'ROR-Model'!I545","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,{"$f":"+I546-'ROR-Model'!I546","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F43","v":0},{"$f":"+Adjustments!T546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},{"$f":"+I547-'ROR-Model'!I547","v":0},null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F44","v":0},{"$f":"+Adjustments!T547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},{"$f":"+I548-'ROR-Model'!I548","v":0},null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},{"$f":"+I549-'ROR-Model'!I549","v":0},null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,{"$f":"+I550-'ROR-Model'!I550","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,{"$f":"+I551-'ROR-Model'!I551","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F48","v":0},{"$f":"+Adjustments!T551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},{"$f":"+I552-'ROR-Model'!I552","v":0},null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F49","v":0},{"$f":"+Adjustments!T552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},{"$f":"+I553-'ROR-Model'!I553","v":0},null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},{"$f":"+I554-'ROR-Model'!I554","v":0},null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,{"$f":"+I555-'ROR-Model'!I555","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,{"$f":"+I556-'ROR-Model'!I556","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F53","v":76429647.585989282},{"$f":"+Adjustments!T556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":76429647.585989282},{"$f":"+I557-'ROR-Model'!I557","v":0},null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":76429647.585989282},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":76429647.585989282},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F54","v":2897719.184010704},{"$f":"+Adjustments!T557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":2897719.184010704},{"$f":"+I558-'ROR-Model'!I558","v":0},null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":2897719.184010704},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":2897719.184010704},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":79327366.769999981},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":79327366.769999981},{"$f":"+I559-'ROR-Model'!I559","v":0},null,null,{"$f":"SUM(M557:M558)","v":76429647.585989282},{"$f":"SUM(N557:N558)","v":2897719.184010704},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":76429647.585989282},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":2897719.184010704},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,{"$f":"+I560-'ROR-Model'!I560","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,{"$f":"+I561-'ROR-Model'!I561","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F58","v":0},{"$f":"+Adjustments!T561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":0},{"$f":"+I562-'ROR-Model'!I562","v":0},null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":0},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F59","v":0},{"$f":"+Adjustments!T562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":0},{"$f":"+I563-'ROR-Model'!I563","v":0},null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":0},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":0},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},{"$f":"+I564-'ROR-Model'!I564","v":0},null,null,{"$f":"SUM(M562:M563)","v":0},{"$f":"SUM(N562:N563)","v":0},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":0},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,{"$f":"+I565-'ROR-Model'!I565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,{"$f":"+I566-'ROR-Model'!I566","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F63","v":3308137.4127270998},{"$f":"+Adjustments!T566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":3308137.4127270998},{"$f":"+I567-'ROR-Model'!I567","v":0},null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":3308137.4127270998},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":3308137.4127270998},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F64","v":139262.44727290014},{"$f":"+Adjustments!T567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":139262.44727290014},{"$f":"+I568-'ROR-Model'!I568","v":0},null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":139262.44727290014},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":139262.44727290014},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":3447399.86},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":3447399.86},{"$f":"+I569-'ROR-Model'!I569","v":0},null,null,{"$f":"SUM(M567:M568)","v":3308137.4127270998},{"$f":"SUM(N567:N568)","v":139262.44727290014},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":3308137.4127270998},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":139262.44727290014},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,{"$f":"+I570-'ROR-Model'!I570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,{"$f":"+I571-'ROR-Model'!I571","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F68","v":0},{"$f":"+Adjustments!T571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},{"$f":"+I572-'ROR-Model'!I572","v":0},null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F69","v":0},{"$f":"+Adjustments!T572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},{"$f":"+I573-'ROR-Model'!I573","v":0},null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},{"$f":"+I574-'ROR-Model'!I574","v":0},null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,{"$f":"+I575-'ROR-Model'!I575","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,{"$f":"+I576-'ROR-Model'!I576","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F73","v":18911758.227397006},{"$f":"+Adjustments!T576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":18911758.227397006},{"$f":"+I577-'ROR-Model'!I577","v":0},null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":18911758.227397006},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":18911758.227397006},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F74","v":667552.07260300196},{"$f":"+Adjustments!T577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":667552.07260300196},{"$f":"+I578-'ROR-Model'!I578","v":0},null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":667552.07260300196},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":667552.07260300196},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":19579310.300000008},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":19579310.300000008},{"$f":"+I579-'ROR-Model'!I579","v":0},null,null,{"$f":"SUM(M577:M578)","v":18911758.227397006},{"$f":"SUM(N577:N578)","v":667552.07260300196},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":18911758.227397006},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":667552.07260300196},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,{"$f":"+I580-'ROR-Model'!I580","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,{"$f":"+I581-'ROR-Model'!I581","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F78","v":0},{"$f":"+Adjustments!T581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":0},{"$f":"+I582-'ROR-Model'!I582","v":0},null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":0},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F79","v":0},{"$f":"+Adjustments!T582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":0},{"$f":"+I583-'ROR-Model'!I583","v":0},null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":0},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":0},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},{"$f":"+I584-'ROR-Model'!I584","v":0},null,null,{"$f":"SUM(M582:M583)","v":0},{"$f":"SUM(N582:N583)","v":0},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":0},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,{"$f":"+I585-'ROR-Model'!I585","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,{"$f":"+I586-'ROR-Model'!I586","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F83","v":76821761.248846501},{"$f":"+Adjustments!T586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":76821761.248846501},{"$f":"+I587-'ROR-Model'!I587","v":0},null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":76821761.248846501},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":76821761.248846501},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F84","v":3055781.0911534992},{"$f":"+Adjustments!T587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":3055781.0911534992},{"$f":"+I588-'ROR-Model'!I588","v":0},null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":3055781.0911534992},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":3055781.0911534992},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":79877542.340000004},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":79877542.340000004},{"$f":"+I589-'ROR-Model'!I589","v":0},null,null,{"$f":"SUM(M587:M588)","v":76821761.248846501},{"$f":"SUM(N587:N588)","v":3055781.0911534992},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":76821761.248846501},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":3055781.0911534992},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,{"$f":"+I590-'ROR-Model'!I590","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,{"$f":"+I591-'ROR-Model'!I591","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F88","v":-75589415.720445797},{"$f":"+Adjustments!T591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-75589415.720445797},{"$f":"+I592-'ROR-Model'!I592","v":0},null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-75589415.720445797},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-75589415.720445797},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F89","v":-2609623.7395541994},{"$f":"+Adjustments!T592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2609623.7395541994},{"$f":"+I593-'ROR-Model'!I593","v":0},null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2609623.7395541994},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2609623.7395541994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-78199039.459999993},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-78199039.459999993},{"$f":"+I594-'ROR-Model'!I594","v":0},null,null,{"$f":"SUM(M592:M593)","v":-75589415.720445797},{"$f":"SUM(N592:N593)","v":-2609623.7395541994},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-75589415.720445797},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2609623.7395541994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,{"$f":"+I595-'ROR-Model'!I595","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,{"$f":"+I596-'ROR-Model'!I596","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F93","v":3712392.9317100001},{"$f":"+Adjustments!T596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":3712392.9317100001},{"$f":"+I597-'ROR-Model'!I597","v":0},null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":3712392.9317100001},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":3712392.9317100001},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F94","v":142174.06828999997},{"$f":"+Adjustments!T597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":142174.06828999997},{"$f":"+I598-'ROR-Model'!I598","v":0},null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":142174.06828999997},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":142174.06828999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":3854567},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":3854567},{"$f":"+I599-'ROR-Model'!I599","v":0},null,null,{"$f":"SUM(M597:M598)","v":3712392.9317100001},{"$f":"SUM(N597:N598)","v":142174.06828999997},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":3712392.9317100001},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":142174.06828999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,{"$f":"+I600-'ROR-Model'!I600","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,{"$f":"+I601-'ROR-Model'!I601","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F98","v":330645941.75758773},{"$f":"+Adjustments!T601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":330645941.75758773},{"$f":"+I602-'ROR-Model'!I602","v":0},null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":330645941.75758773},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":330645941.75758773},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F99","v":12650352.492412306},{"$f":"+Adjustments!T602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":12650352.492412306},{"$f":"+I603-'ROR-Model'!I603","v":0},null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":12650352.492412306},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":12650352.492412306},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":343296294.25000006},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":343296294.25000006},{"$f":"+I604-'ROR-Model'!I604","v":0},null,null,{"$f":"SUM(M602:M603)","v":330645941.75758773},{"$f":"SUM(N602:N603)","v":12650352.492412306},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":330645941.75758773},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":12650352.492412306},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,{"$f":"+I605-'ROR-Model'!I605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,{"$f":"+I606-'ROR-Model'!I606","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F103","v":0},{"$f":"+Adjustments!T606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},{"$f":"+I607-'ROR-Model'!I607","v":0},null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F104","v":0},{"$f":"+Adjustments!T607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},{"$f":"+I608-'ROR-Model'!I608","v":0},null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},{"$f":"+I609-'ROR-Model'!I609","v":0},null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,{"$f":"+I610-'ROR-Model'!I610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,{"$f":"+I611-'ROR-Model'!I611","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F108","v":0},{"$f":"+Adjustments!T611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},{"$f":"+I612-'ROR-Model'!I612","v":0},null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!F109","v":0},{"$f":"+Adjustments!T612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},{"$f":"+I613-'ROR-Model'!I613","v":0},null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},{"$f":"+I614-'ROR-Model'!I614","v":0},null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,{"$f":"+I615-'ROR-Model'!I615","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,{"$f":"+I616-'ROR-Model'!I616","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F113","v":61260152.092654698},{"$f":"+Adjustments!T616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":61260152.092654698},{"$f":"+I617-'ROR-Model'!I617","v":0},null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":61260152.092654698},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":61260152.092654698},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F114","v":2345332.4873453006},{"$f":"+Adjustments!T617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2345332.4873453006},{"$f":"+I618-'ROR-Model'!I618","v":0},null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2345332.4873453006},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2345332.4873453006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":63605484.579999998},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":63605484.579999998},{"$f":"+I619-'ROR-Model'!I619","v":0},null,null,{"$f":"SUM(M617:M618)","v":61260152.092654698},{"$f":"SUM(N617:N618)","v":2345332.4873453006},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":61260152.092654698},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2345332.4873453006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,{"$f":"+I620-'ROR-Model'!I620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,{"$f":"+I621-'ROR-Model'!I621","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!F118","v":0},{"$f":"+Adjustments!T621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},{"$f":"+I622-'ROR-Model'!I622","v":0},null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!F119","v":0},{"$f":"+Adjustments!T622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},{"$f":"+I623-'ROR-Model'!I623","v":0},null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},{"$f":"+I624-'ROR-Model'!I624","v":0},null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,{"$f":"+I625-'ROR-Model'!I625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,{"$f":"+I626-'ROR-Model'!I626","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!T626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},{"$f":"+I627-'ROR-Model'!I627","v":0},null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!T627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},{"$f":"+I628-'ROR-Model'!I628","v":0},null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},{"$f":"+I629-'ROR-Model'!I629","v":0},null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,{"$f":"+I630-'ROR-Model'!I630","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,{"$f":"+I631-'ROR-Model'!I631","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},{"$f":"+I632-'ROR-Model'!I632","v":0},null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":559743043.1500268},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":559743043.1500268},{"$f":"+I633-'ROR-Model'!I633","v":0},null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":559743043.1500268},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":559743043.1500268},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,{"$f":"+I634-'ROR-Model'!I634","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":20847276.959973216},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":20847276.959973216},{"$f":"+I635-'ROR-Model'!I635","v":0},null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":20847276.959973216},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":20847276.959973216},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":451401.07479143143},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":451401.07479143143},{"$f":"+I636-'ROR-Model'!I636","v":0},null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":451401.07479143143},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":451401.07479143143},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":147759.41037688404},{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":147759.41037688404},{"$f":"+I637-'ROR-Model'!I637","v":0},null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":147759.41037688404},null,null,{"$f":"+(Q324+Q326+Q354+Q505)-Q635","v":0},{"$f":"+(R324+R326+R354+R505)-R635","v":0},null,{"$f":"+(T324+T326+T354+T505)-T635","v":0},{"$f":"+(U324+U326+U354+U505)-U635","v":147759.41037688404},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,{"$f":"+I638-'ROR-Model'!I638","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,{"$f":"+I639-'ROR-Model'!I639","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":581189480.59516835},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":0},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":581189480.59516835},{"$f":"+I640-'ROR-Model'!I640","v":0},null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":560194444.22481823},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":20995036.3703501},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":560194444.22481823},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":20995036.3703501},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":580590320.11000001},null,null,null,{"$f":"+I641-'ROR-Model'!I641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,{"$f":"+I642-'ROR-Model'!I642","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,{"$f":"+I643-'ROR-Model'!I643","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,{"$f":"+I644-'ROR-Model'!I644","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,{"$f":"+I645-'ROR-Model'!I645","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,{"$f":"+I646-'ROR-Model'!I646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!G647","v":0},{"$f":"EXPENSES!F138","v":-24798.98},{"$f":"+Adjustments!T646","v":0},null,{"$f":"SUM($F$647:$H$647)","v":-24798.98},{"$f":"+I647-'ROR-Model'!I647","v":0},null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-23871.092953148884},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-927.88704685111634},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-23871.092953148884},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-927.88704685111634},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y647)","v":-23871.092953148884},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!G648","v":0},{"$f":"EXPENSES!F139","v":-1148484.4300000002},{"$f":"+Adjustments!T647","v":0},null,{"$f":"SUM($F$648:$H$648)","v":-1148484.4300000002},{"$f":"+I648-'ROR-Model'!I648","v":0},null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-1105512.3470309754},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-42972.082969024843},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-1105512.3470309754},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-42972.082969024843},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y648)","v":-1105512.3470309754},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!G649","v":0},null,null,null,null,{"$f":"+I649-'ROR-Model'!I649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!G650","v":0},{"$f":"SUM(F647:F648)","v":-1173283.4100000001},{"$f":"SUM(G647:G648)","v":0},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-1173283.4100000001},{"$f":"+I650-'ROR-Model'!I650","v":0},null,null,{"$f":"SUM(M647:M648)","v":-1129383.4399841244},{"$f":"SUM(N647:N648)","v":-43899.970015875959},null,null,{"$f":"SUM(Q647:Q648)","v":-1129383.4399841244},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-43899.970015875959},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y650)","v":-1129383.4399841244},null,641]
[null,null,null,null,{"$f":"+G651-Adjustments!G651","v":0},null,null,null,null,{"$f":"+I651-'ROR-Model'!I651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!G652","v":0},null,null,null,null,{"$f":"+I652-'ROR-Model'!I652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$f":"+G653-Adjustments!G653","v":0},null,null,null,null,{"$f":"+I653-'ROR-Model'!I653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!G654","v":0},null,null,null,null,{"$f":"+I654-'ROR-Model'!I654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645}]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!G655","v":0},{"$f":"EXPENSES!F146","v":11196759.009999998},{"$f":"+Adjustments!T654","v":0},null,{"$f":"SUM($F$655:$H$655)","v":11196759.009999998},{"$f":"+I655-'ROR-Model'!I655","v":0},null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":11196759.009999998},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":11196759.009999998},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y655)","v":11196759.009999998},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!G656","v":0},{"$f":"EXPENSES!F147","v":529715.6},{"$f":"+Adjustments!T655","v":0},null,{"$f":"SUM($F$656:$H$656)","v":529715.6},{"$f":"+I656-'ROR-Model'!I656","v":0},null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":529715.6},null,"G",{"$f":"IF(P656=\"G\",M656,IF(P656=\"PT\",0,ERR))","v":0},{"$f":"IF(P656=\"PT\",M656,IF(P656=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S656=\"G\",N656,IF(S656=\"PT\",0,ERR))","v":529715.6},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!G657","v":0},{"$f":"SUM(F655:F656)","v":11726474.609999998},{"$f":"SUM(G655:G656)","v":0},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":11726474.609999998},{"$f":"+I657-'ROR-Model'!I657","v":0},null,null,{"$f":"SUM(M655:M656)","v":11196759.009999998},{"$f":"SUM(N655:N656)","v":529715.6},null,null,{"$f":"SUM(Q655:Q656)","v":11196759.009999998},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":529715.6},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y657)","v":11196759.009999998},null,648]
[null,null,null,null,{"$f":"+G658-Adjustments!G658","v":0},null,null,null,null,{"$f":"+I658-'ROR-Model'!I658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!G659","v":0},null,null,null,null,{"$f":"+I659-'ROR-Model'!I659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!G660","v":0},{"$f":"EXPENSES!F151","v":1975850.03},{"$f":"+Adjustments!T659","v":0},null,{"$f":"SUM($F$660:$H$660)","v":1975850.03},{"$f":"+I660-'ROR-Model'!I660","v":0},null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1975850.03},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":1975850.03},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y660)","v":1975850.03},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!G661","v":0},{"$f":"EXPENSES!F152","v":53990.99},{"$f":"+Adjustments!T660","v":0},null,{"$f":"SUM($F$661:$H$661)","v":53990.99},{"$f":"+I661-'ROR-Model'!I661","v":0},null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":53990.99},null,"G",{"$f":"IF(P661=\"G\",M661,IF(P661=\"PT\",0,ERR))","v":0},{"$f":"IF(P661=\"PT\",M661,IF(P661=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S661=\"G\",N661,IF(S661=\"PT\",0,ERR))","v":53990.99},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!G662","v":0},{"$f":"SUM(F660:F661)","v":2029841.02},{"$f":"SUM(G660:G661)","v":0},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":2029841.02},{"$f":"+I662-'ROR-Model'!I662","v":0},null,null,{"$f":"SUM(M660:M661)","v":1975850.03},{"$f":"SUM(N660:N661)","v":53990.99},null,null,{"$f":"SUM(Q660:Q661)","v":1975850.03},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":53990.99},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y662)","v":1975850.03},null,653]
[null,null,null,null,{"$f":"+G663-Adjustments!G663","v":0},null,null,null,null,{"$f":"+I663-'ROR-Model'!I663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!G664","v":0},null,null,null,null,{"$f":"+I664-'ROR-Model'!I664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!G665","v":0},{"$f":"EXPENSES!F156","v":1099.3100000000002},{"$f":"+Adjustments!T664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":1099.3100000000002},{"$f":"+I665-'ROR-Model'!I665","v":0},null,"Utah",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":1099.3100000000002},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":1099.3100000000002},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y665)","v":1099.3100000000002},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!G666","v":0},{"$f":"EXPENSES!F157","v":0},{"$f":"+Adjustments!T665","v":0},null,{"$f":"SUM($F$666:$H$666)","v":0},{"$f":"+I666-'ROR-Model'!I666","v":0},null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":0},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":0},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y666)","v":0},null,657]
[null,null,"Total",null,{"$f":"+G667-Adjustments!G667","v":0},{"$f":"SUM(F665:F666)","v":1099.3100000000002},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":1099.3100000000002},{"$f":"+I667-'ROR-Model'!I667","v":0},null,null,{"$f":"SUM(M665:M666)","v":1099.3100000000002},{"$f":"SUM(N665:N666)","v":0},null,null,{"$f":"SUM(Q665:Q666)","v":1099.3100000000002},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":0},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y667)","v":1099.3100000000002},null,658]
[null,null,null,null,{"$f":"+G668-Adjustments!G668","v":0},null,null,null,null,{"$f":"+I668-'ROR-Model'!I668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!G669","v":0},null,null,null,null,{"$f":"+I669-'ROR-Model'!I669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!G670","v":0},{"$f":"EXPENSES!F161","v":25093.909999999996},{"$f":"+Adjustments!T669","v":0},null,{"$f":"SUM($F$670:$H$670)","v":25093.909999999996},{"$f":"+I670-'ROR-Model'!I670","v":0},null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":25093.909999999996},{"$f":"VLOOKUP($L670,$L$2:$N$7,3,FALSE)*I670","v":0},null,"G",{"$f":"IF(P670=\"G\",M670,IF(P670=\"PT\",0,ERR))","v":25093.909999999996},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y670)","v":25093.909999999996},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!G671","v":0},{"$f":"EXPENSES!F162","v":0},{"$f":"+Adjustments!T670","v":0},null,{"$f":"SUM($F$671:$H$671)","v":0},{"$f":"+I671-'ROR-Model'!I671","v":0},null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":0},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":0},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!G672","v":0},{"$f":"SUM(F670:F671)","v":25093.909999999996},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":25093.909999999996},{"$f":"+I672-'ROR-Model'!I672","v":0},null,null,{"$f":"SUM(M670:M671)","v":25093.909999999996},{"$f":"SUM(N670:N671)","v":0},null,null,{"$f":"SUM(Q670:Q671)","v":25093.909999999996},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y672)","v":25093.909999999996},null,663]
[null,null,null,null,{"$f":"+G673-Adjustments!G673","v":0},null,null,null,null,{"$f":"+I673-'ROR-Model'!I673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!G674","v":0},null,null,null,null,{"$f":"+I674-'ROR-Model'!I674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!G675","v":0},{"$f":"EXPENSES!F166","v":9695905.6799999997},{"$f":"+Adjustments!T674","v":0},null,{"$f":"SUM($F$675:$H$675)","v":9695905.6799999997},{"$f":"+I675-'ROR-Model'!I675","v":0},null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":9695905.6799999997},{"$f":"VLOOKUP($L675,$L$2:$N$7,3,FALSE)*I675","v":0},null,"G",{"$f":"IF(P675=\"G\",M675,IF(P675=\"PT\",0,ERR))","v":9695905.6799999997},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y675)","v":9695905.6799999997},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!G676","v":0},{"$f":"EXPENSES!F167","v":624700.07000000007},{"$f":"+Adjustments!T675","v":0},null,{"$f":"SUM($F$676:$H$676)","v":624700.07000000007},{"$f":"+I676-'ROR-Model'!I676","v":0},null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":624700.07000000007},null,"G",{"$f":"IF(P676=\"G\",M676,IF(P676=\"PT\",0,ERR))","v":0},{"$f":"IF(P676=\"PT\",M676,IF(P676=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S676=\"G\",N676,IF(S676=\"PT\",0,ERR))","v":624700.07000000007},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!G677","v":0},{"$f":"SUM(F675:F676)","v":10320605.75},{"$f":"SUM(G675:G676)","v":0},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":10320605.75},{"$f":"+I677-'ROR-Model'!I677","v":0},null,null,{"$f":"SUM(M675:M676)","v":9695905.6799999997},{"$f":"SUM(N675:N676)","v":624700.07000000007},null,null,{"$f":"SUM(Q675:Q676)","v":9695905.6799999997},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":624700.07000000007},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y677)","v":9695905.6799999997},null,668]
[null,null,null,null,{"$f":"+G678-Adjustments!G678","v":0},null,null,null,null,{"$f":"+I678-'ROR-Model'!I678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!G679","v":0},null,null,null,null,{"$f":"+I679-'ROR-Model'!I679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!G680","v":0},{"$f":"EXPENSES!F171","v":2350628.5700000003},{"$f":"+Adjustments!T679","v":0},null,{"$f":"SUM($F$680:$H$680)","v":2350628.5700000003},{"$f":"+I680-'ROR-Model'!I680","v":0},null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":2350628.5700000003},{"$f":"VLOOKUP($L680,$L$2:$N$7,3,FALSE)*I680","v":0},null,"G",{"$f":"IF(P680=\"G\",M680,IF(P680=\"PT\",0,ERR))","v":2350628.5700000003},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y680)","v":2350628.5700000003},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!G681","v":0},{"$f":"EXPENSES!F172","v":119555.60000000002},{"$f":"+Adjustments!T680","v":0},null,{"$f":"SUM($F$681:$H$681)","v":119555.60000000002},{"$f":"+I681-'ROR-Model'!I681","v":0},null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":119555.60000000002},null,"G",{"$f":"IF(P681=\"G\",M681,IF(P681=\"PT\",0,ERR))","v":0},{"$f":"IF(P681=\"PT\",M681,IF(P681=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S681=\"G\",N681,IF(S681=\"PT\",0,ERR))","v":119555.60000000002},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!G682","v":0},{"$f":"SUM(F680:F681)","v":2470184.1700000004},{"$f":"SUM(G680:G681)","v":0},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":2470184.1700000004},{"$f":"+I682-'ROR-Model'!I682","v":0},null,null,{"$f":"SUM(M680:M681)","v":2350628.5700000003},{"$f":"SUM(N680:N681)","v":119555.60000000002},null,null,{"$f":"SUM(Q680:Q681)","v":2350628.5700000003},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":119555.60000000002},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y682)","v":2350628.5700000003},null,673]
[null,null,null,null,{"$f":"+G683-Adjustments!G683","v":0},null,null,null,null,{"$f":"+I683-'ROR-Model'!I683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!G684","v":0},null,null,null,null,{"$f":"+I684-'ROR-Model'!I684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!G685","v":0},{"$f":"EXPENSES!F176","v":3603987.74},{"$f":"+Adjustments!T684","v":0},null,{"$f":"SUM($F$685:$H$685)","v":3603987.74},{"$f":"+I685-'ROR-Model'!I685","v":0},null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":3603987.74},{"$f":"VLOOKUP($L685,$L$2:$N$7,3,FALSE)*I685","v":0},null,"G",{"$f":"IF(P685=\"G\",M685,IF(P685=\"PT\",0,ERR))","v":3603987.74},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y685)","v":3603987.74},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!G686","v":0},{"$f":"EXPENSES!F177","v":148561.13},{"$f":"+Adjustments!T685","v":0},null,{"$f":"SUM($F$686:$H$686)","v":148561.13},{"$f":"+I686-'ROR-Model'!I686","v":0},null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":148561.13},null,"G",{"$f":"IF(P686=\"G\",M686,IF(P686=\"PT\",0,ERR))","v":0},{"$f":"IF(P686=\"PT\",M686,IF(P686=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S686=\"G\",N686,IF(S686=\"PT\",0,ERR))","v":148561.13},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!G687","v":0},{"$f":"SUM(F685:F686)","v":3752548.87},{"$f":"SUM(G685:G686)","v":0},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":3752548.87},{"$f":"+I687-'ROR-Model'!I687","v":0},null,null,{"$f":"SUM(M685:M686)","v":3603987.74},{"$f":"SUM(N685:N686)","v":148561.13},null,null,{"$f":"SUM(Q685:Q686)","v":3603987.74},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":148561.13},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y687)","v":3603987.74},null,678]
[null,null,null,null,{"$f":"+G688-Adjustments!G688","v":0},null,null,null,null,{"$f":"+I688-'ROR-Model'!I688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!G689","v":0},null,null,null,null,{"$f":"+I689-'ROR-Model'!I689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!G690","v":0},{"$f":"EXPENSES!F181","v":3219174.2499999995},{"$f":"+Adjustments!T689","v":0},null,{"$f":"SUM($F$690:$H$690)","v":3219174.2499999995},{"$f":"+I690-'ROR-Model'!I690","v":0},null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":3219174.2499999995},{"$f":"VLOOKUP($L690,$L$2:$N$7,3,FALSE)*I690","v":0},null,"G",{"$f":"IF(P690=\"G\",M690,IF(P690=\"PT\",0,ERR))","v":3219174.2499999995},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y690)","v":3219174.2499999995},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!G691","v":0},{"$f":"EXPENSES!F182","v":143370.65},{"$f":"+Adjustments!T690","v":0},null,{"$f":"SUM($F$691:$H$691)","v":143370.65},{"$f":"+I691-'ROR-Model'!I691","v":0},null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":143370.65},null,"G",{"$f":"IF(P691=\"G\",M691,IF(P691=\"PT\",0,ERR))","v":0},{"$f":"IF(P691=\"PT\",M691,IF(P691=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S691=\"G\",N691,IF(S691=\"PT\",0,ERR))","v":143370.65},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!G692","v":0},{"$f":"SUM(F690:F691)","v":3362544.8999999994},{"$f":"SUM(G690:G691)","v":0},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":3362544.8999999994},{"$f":"+I692-'ROR-Model'!I692","v":0},null,null,{"$f":"SUM(M690:M691)","v":3219174.2499999995},{"$f":"SUM(N690:N691)","v":143370.65},null,null,{"$f":"SUM(Q690:Q691)","v":3219174.2499999995},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":143370.65},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y692)","v":3219174.2499999995},null,683]
[null,null,null,null,{"$f":"+G693-Adjustments!G693","v":0},null,null,null,null,{"$f":"+I693-'ROR-Model'!I693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!G694","v":0},null,null,null,null,{"$f":"+I694-'ROR-Model'!I694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!G695","v":0},{"$f":"EXPENSES!F186","v":10057505.130000001},{"$f":"+Adjustments!T694","v":0},null,{"$f":"SUM($F$695:$H$695)","v":10057505.130000001},{"$f":"+I695-'ROR-Model'!I695","v":0},null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":10057505.130000001},{"$f":"VLOOKUP($L695,$L$2:$N$7,3,FALSE)*I695","v":0},null,"G",{"$f":"IF(P695=\"G\",M695,IF(P695=\"PT\",0,ERR))","v":10057505.130000001},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y695)","v":10057505.130000001},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!G696","v":0},{"$f":"EXPENSES!F187","v":968386.08000000007},{"$f":"+Adjustments!T695","v":0},null,{"$f":"SUM($F$696:$H$696)","v":968386.08000000007},{"$f":"+I696-'ROR-Model'!I696","v":0},null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":968386.08000000007},null,"G",{"$f":"IF(P696=\"G\",M696,IF(P696=\"PT\",0,ERR))","v":0},{"$f":"IF(P696=\"PT\",M696,IF(P696=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S696=\"G\",N696,IF(S696=\"PT\",0,ERR))","v":968386.08000000007},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!G697","v":0},{"$f":"SUM(F695:F696)","v":11025891.210000001},{"$f":"SUM(G695:G696)","v":0},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":11025891.210000001},{"$f":"+I697-'ROR-Model'!I697","v":0},null,null,{"$f":"SUM(M695:M696)","v":10057505.130000001},{"$f":"SUM(N695:N696)","v":968386.08000000007},null,null,{"$f":"SUM(Q695:Q696)","v":10057505.130000001},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":968386.08000000007},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y697)","v":10057505.130000001},null,688]
[null,null,null,null,{"$f":"+G698-Adjustments!G698","v":0},null,null,null,null,{"$f":"+I698-'ROR-Model'!I698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!G699","v":0},null,null,null,null,{"$f":"+I699-'ROR-Model'!I699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!G700","v":0},{"$f":"EXPENSES!F191","v":20516.080000000002},{"$f":"+Adjustments!T699","v":0},null,{"$f":"SUM($F$700:$H$700)","v":20516.080000000002},{"$f":"+I700-'ROR-Model'!I700","v":0},null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":20516.080000000002},{"$f":"VLOOKUP($L700,$L$2:$N$7,3,FALSE)*I700","v":0},null,"G",{"$f":"IF(P700=\"G\",M700,IF(P700=\"PT\",0,ERR))","v":20516.080000000002},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y700)","v":20516.080000000002},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!G701","v":0},{"$f":"EXPENSES!F192","v":718.44},{"$f":"+Adjustments!T700","v":0},null,{"$f":"SUM($F$701:$H$701)","v":718.44},{"$f":"+I701-'ROR-Model'!I701","v":0},null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":718.44},null,"G",{"$f":"IF(P701=\"G\",M701,IF(P701=\"PT\",0,ERR))","v":0},{"$f":"IF(P701=\"PT\",M701,IF(P701=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S701=\"G\",N701,IF(S701=\"PT\",0,ERR))","v":718.44},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!G702","v":0},{"$f":"SUM(F700:F701)","v":21234.52},{"$f":"SUM(G700:G701)","v":0},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":21234.52},{"$f":"+I702-'ROR-Model'!I702","v":0},null,null,{"$f":"SUM(M700:M701)","v":20516.080000000002},{"$f":"SUM(N700:N701)","v":718.44},null,null,{"$f":"SUM(Q700:Q701)","v":20516.080000000002},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":718.44},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y702)","v":20516.080000000002},null,693]
[null,null,null,null,{"$f":"+G703-Adjustments!G703","v":0},null,null,null,null,{"$f":"+I703-'ROR-Model'!I703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!G704","v":0},null,null,null,null,{"$f":"+I704-'ROR-Model'!I704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!G705","v":0},{"$f":"EXPENSES!F196","v":619270.77000000014},{"$f":"+Adjustments!T704","v":0},null,{"$f":"SUM($F$705:$H$705)","v":619270.77000000014},{"$f":"+I705-'ROR-Model'!I705","v":0},null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":619270.77000000014},{"$f":"VLOOKUP($L705,$L$2:$N$7,3,FALSE)*I705","v":0},null,"G",{"$f":"IF(P705=\"G\",M705,IF(P705=\"PT\",0,ERR))","v":619270.77000000014},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y705)","v":619270.77000000014},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!G706","v":0},{"$f":"EXPENSES!F197","v":20239.060000000005},{"$f":"+Adjustments!T705","v":0},null,{"$f":"SUM($F$706:$H$706)","v":20239.060000000005},{"$f":"+I706-'ROR-Model'!I706","v":0},null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":20239.060000000005},null,"G",{"$f":"IF(P706=\"G\",M706,IF(P706=\"PT\",0,ERR))","v":0},{"$f":"IF(P706=\"PT\",M706,IF(P706=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S706=\"G\",N706,IF(S706=\"PT\",0,ERR))","v":20239.060000000005},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!G707","v":0},{"$f":"SUM(F705:F706)","v":639509.83000000019},{"$f":"SUM(G705:G706)","v":0},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":639509.83000000019},{"$f":"+I707-'ROR-Model'!I707","v":0},null,null,{"$f":"SUM(M705:M706)","v":619270.77000000014},{"$f":"SUM(N705:N706)","v":20239.060000000005},null,null,{"$f":"SUM(Q705:Q706)","v":619270.77000000014},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":20239.060000000005},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y707)","v":619270.77000000014},null,698]
[null,null,null,null,{"$f":"+G708-Adjustments!G708","v":0},null,null,null,null,{"$f":"+I708-'ROR-Model'!I708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!G709","v":0},null,null,null,null,{"$f":"+I709-'ROR-Model'!I709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!G710","v":0},{"$f":"EXPENSES!F201","v":80119.040000000008},{"$f":"+Adjustments!T709","v":0},null,{"$f":"SUM($F$710:$H$710)","v":80119.040000000008},{"$f":"+I710-'ROR-Model'!I710","v":0},null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":80119.040000000008},{"$f":"VLOOKUP($L710,$L$2:$N$7,3,FALSE)*I710","v":0},null,"G",{"$f":"IF(P710=\"G\",M710,IF(P710=\"PT\",0,ERR))","v":80119.040000000008},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y710)","v":80119.040000000008},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!G711","v":0},{"$f":"EXPENSES!F202","v":2770.55},{"$f":"+Adjustments!T710","v":0},null,{"$f":"SUM($F$711:$H$711)","v":2770.55},{"$f":"+I711-'ROR-Model'!I711","v":0},null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":2770.55},null,"G",{"$f":"IF(P711=\"G\",M711,IF(P711=\"PT\",0,ERR))","v":0},{"$f":"IF(P711=\"PT\",M711,IF(P711=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S711=\"G\",N711,IF(S711=\"PT\",0,ERR))","v":2770.55},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!G712","v":0},{"$f":"SUM(F710:F711)","v":82889.590000000011},{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":82889.590000000011},{"$f":"+I712-'ROR-Model'!I712","v":0},null,null,{"$f":"SUM(M710:M711)","v":80119.040000000008},{"$f":"SUM(N710:N711)","v":2770.55},null,null,{"$f":"SUM(Q710:Q711)","v":80119.040000000008},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":2770.55},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y712)","v":80119.040000000008},null,703]
[null,null,null,null,{"$f":"+G713-Adjustments!G713","v":0},null,null,null,null,{"$f":"+I713-'ROR-Model'!I713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!G714","v":0},null,null,null,null,{"$f":"+I714-'ROR-Model'!I714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!G715","v":0},{"$f":"EXPENSES!F206","v":9060334.9299999997},{"$f":"+Adjustments!T714","v":0},null,{"$f":"SUM($F$715:$H$715)","v":9060334.9299999997},{"$f":"+I715-'ROR-Model'!I715","v":0},null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":9060334.9299999997},{"$f":"VLOOKUP($L715,$L$2:$N$7,3,FALSE)*I715","v":0},null,"G",{"$f":"IF(P715=\"G\",M715,IF(P715=\"PT\",0,ERR))","v":9060334.9299999997},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y715)","v":9060334.9299999997},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!G716","v":0},{"$f":"EXPENSES!F207","v":148042.09000000003},{"$f":"+Adjustments!T715","v":0},null,{"$f":"SUM($F$716:$H$716)","v":148042.09000000003},{"$f":"+I716-'ROR-Model'!I716","v":0},null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":148042.09000000003},null,"G",{"$f":"IF(P716=\"G\",M716,IF(P716=\"PT\",0,ERR))","v":0},{"$f":"IF(P716=\"PT\",M716,IF(P716=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S716=\"G\",N716,IF(S716=\"PT\",0,ERR))","v":148042.09000000003},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!G717","v":0},{"$f":"SUM(F715:F716)","v":9208377.0199999996},{"$f":"SUM(G715:G716)","v":0},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":9208377.0199999996},{"$f":"+I717-'ROR-Model'!I717","v":0},null,null,{"$f":"SUM(M715:M716)","v":9060334.9299999997},{"$f":"SUM(N715:N716)","v":148042.09000000003},null,null,{"$f":"SUM(Q715:Q716)","v":9060334.9299999997},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":148042.09000000003},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y717)","v":9060334.9299999997},null,708]
[null,null,null,null,{"$f":"+G718-Adjustments!G718","v":0},null,null,null,null,{"$f":"+I718-'ROR-Model'!I718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!G719","v":0},null,null,null,null,{"$f":"+I719-'ROR-Model'!I719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!G720","v":0},{"$f":"EXPENSES!F211","v":1547514.35},{"$f":"+Adjustments!T719","v":0},null,{"$f":"SUM($F$720:$H$720)","v":1547514.35},{"$f":"+I720-'ROR-Model'!I720","v":0},null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":1547514.35},{"$f":"VLOOKUP($L720,$L$2:$N$7,3,FALSE)*I720","v":0},null,"G",{"$f":"IF(P720=\"G\",M720,IF(P720=\"PT\",0,ERR))","v":1547514.35},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y720)","v":1547514.35},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!G721","v":0},{"$f":"EXPENSES!F212","v":163342.63999999998},{"$f":"+Adjustments!T720","v":0},null,{"$f":"SUM($F$721:$H$721)","v":163342.63999999998},{"$f":"+I721-'ROR-Model'!I721","v":0},null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":163342.63999999998},null,"G",{"$f":"IF(P721=\"G\",M721,IF(P721=\"PT\",0,ERR))","v":0},{"$f":"IF(P721=\"PT\",M721,IF(P721=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S721=\"G\",N721,IF(S721=\"PT\",0,ERR))","v":163342.63999999998},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!G722","v":0},{"$f":"SUM(F720:F721)","v":1710856.99},{"$f":"SUM(G720:G721)","v":0},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":1710856.99},{"$f":"+I722-'ROR-Model'!I722","v":0},null,null,{"$f":"SUM(M720:M721)","v":1547514.35},{"$f":"SUM(N720:N721)","v":163342.63999999998},null,null,{"$f":"SUM(Q720:Q721)","v":1547514.35},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":163342.63999999998},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y722)","v":1547514.35},null,713]
[null,null,null,null,{"$f":"+G723-Adjustments!G723","v":0},null,null,null,null,{"$f":"+I723-'ROR-Model'!I723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!G724","v":0},null,null,null,null,{"$f":"+I724-'ROR-Model'!I724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!G725","v":0},{"$f":"EXPENSES!F216","v":184029.24000000002},{"$f":"+Adjustments!T724","v":0},null,{"$f":"SUM($F$725:$H$725)","v":184029.24000000002},{"$f":"+I725-'ROR-Model'!I725","v":0},null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":184029.24000000002},{"$f":"VLOOKUP($L725,$L$2:$N$7,3,FALSE)*I725","v":0},null,"G",{"$f":"IF(P725=\"G\",M725,IF(P725=\"PT\",0,ERR))","v":184029.24000000002},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y725)","v":184029.24000000002},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!G726","v":0},{"$f":"EXPENSES!F217","v":55574.200000000004},{"$f":"+Adjustments!T725","v":0},null,{"$f":"SUM($F$726:$H$726)","v":55574.200000000004},{"$f":"+I726-'ROR-Model'!I726","v":0},null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":55574.200000000004},null,"G",{"$f":"IF(P726=\"G\",M726,IF(P726=\"PT\",0,ERR))","v":0},{"$f":"IF(P726=\"PT\",M726,IF(P726=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S726=\"G\",N726,IF(S726=\"PT\",0,ERR))","v":55574.200000000004},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!G727","v":0},{"$f":"SUM(F725:F726)","v":239603.44000000003},{"$f":"SUM(G725:G726)","v":0},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":239603.44000000003},{"$f":"+I727-'ROR-Model'!I727","v":0},null,null,{"$f":"SUM(M725:M726)","v":184029.24000000002},{"$f":"SUM(N725:N726)","v":55574.200000000004},null,null,{"$f":"SUM(Q725:Q726)","v":184029.24000000002},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":55574.200000000004},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y727)","v":184029.24000000002},null,718]
[null,null,null,null,{"$f":"+G728-Adjustments!G728","v":0},null,null,null,null,{"$f":"+I728-'ROR-Model'!I728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!G729","v":0},null,null,null,null,{"$f":"+I729-'ROR-Model'!I729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!G730","v":0},{"$f":"EXPENSES!F221","v":803248.87},{"$f":"+Adjustments!T729","v":0},null,{"$f":"SUM($F$730:$H$730)","v":803248.87},{"$f":"+I730-'ROR-Model'!I730","v":0},null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":803248.87},{"$f":"VLOOKUP($L730,$L$2:$N$7,3,FALSE)*I730","v":0},null,"G",{"$f":"IF(P730=\"G\",M730,IF(P730=\"PT\",0,ERR))","v":803248.87},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y730)","v":803248.87},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!G731","v":0},{"$f":"EXPENSES!F222","v":74308.58},{"$f":"+Adjustments!T730","v":0},null,{"$f":"SUM($F$731:$H$731)","v":74308.58},{"$f":"+I731-'ROR-Model'!I731","v":0},null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":74308.58},null,"G",{"$f":"IF(P731=\"G\",M731,IF(P731=\"PT\",0,ERR))","v":0},{"$f":"IF(P731=\"PT\",M731,IF(P731=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S731=\"G\",N731,IF(S731=\"PT\",0,ERR))","v":74308.58},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!G732","v":0},{"$f":"SUM(F730:F731)","v":877557.45},{"$f":"SUM(G730:G731)","v":0},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":877557.45},{"$f":"+I732-'ROR-Model'!I732","v":0},null,null,{"$f":"SUM(M730:M731)","v":803248.87},{"$f":"SUM(N730:N731)","v":74308.58},null,null,{"$f":"SUM(Q730:Q731)","v":803248.87},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":74308.58},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y732)","v":803248.87},null,723]
[null,null,null,null,{"$f":"+G733-Adjustments!G733","v":0},null,null,null,null,{"$f":"+I733-'ROR-Model'!I733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!G734","v":0},null,null,null,null,{"$f":"+I734-'ROR-Model'!I734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!G735","v":0},{"$f":"EXPENSES!F226","v":829715.81999999983},{"$f":"+Adjustments!T734","v":0},null,{"$f":"SUM($F$735:$H$735)","v":829715.81999999983},{"$f":"+I735-'ROR-Model'!I735","v":0},null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":829715.81999999983},{"$f":"VLOOKUP($L735,$L$2:$N$7,3,FALSE)*I735","v":0},null,"G",{"$f":"IF(P735=\"G\",M735,IF(P735=\"PT\",0,ERR))","v":829715.81999999983},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y735)","v":829715.81999999983},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!G736","v":0},{"$f":"EXPENSES!F227","v":3202.9300000000003},{"$f":"+Adjustments!T735","v":0},null,{"$f":"SUM($F$736:$H$736)","v":3202.9300000000003},{"$f":"+I736-'ROR-Model'!I736","v":0},null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":3202.9300000000003},null,"G",{"$f":"IF(P736=\"G\",M736,IF(P736=\"PT\",0,ERR))","v":0},{"$f":"IF(P736=\"PT\",M736,IF(P736=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S736=\"G\",N736,IF(S736=\"PT\",0,ERR))","v":3202.9300000000003},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!G737","v":0},{"$f":"SUM(F735:F736)","v":832918.74999999988},{"$f":"SUM(G735:G736)","v":0},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":832918.74999999988},{"$f":"+I737-'ROR-Model'!I737","v":0},null,null,{"$f":"SUM(M735:M736)","v":829715.81999999983},{"$f":"SUM(N735:N736)","v":3202.9300000000003},null,null,{"$f":"SUM(Q735:Q736)","v":829715.81999999983},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":3202.9300000000003},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y737)","v":829715.81999999983},null,728]
[null,null,null,null,{"$f":"+G738-Adjustments!G738","v":0},null,null,null,null,{"$f":"+I738-'ROR-Model'!I738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!G739","v":0},null,null,null,null,{"$f":"+I739-'ROR-Model'!I739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!G740","v":0},{"$f":"EXPENSES!F231","v":0},{"$f":"+Adjustments!T739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},{"$f":"+I740-'ROR-Model'!I740","v":0},null,"Utah",{"$f":"VLOOKUP($L740,$L$2:$N$7,2,FALSE)*I740","v":0},{"$f":"VLOOKUP($L740,$L$2:$N$7,3,FALSE)*I740","v":0},null,"G",{"$f":"IF(P740=\"G\",M740,IF(P740=\"PT\",0,ERR))","v":0},{"$f":"IF(P740=\"PT\",M740,IF(P740=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S740=\"G\",N740,IF(S740=\"PT\",0,ERR))","v":0},{"$f":"IF(S740=\"PT\",N740,IF(S740=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!G741","v":0},{"$f":"EXPENSES!F232","v":0},{"$f":"+Adjustments!T740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},{"$f":"+I741-'ROR-Model'!I741","v":0},null,"Wyoming",{"$f":"VLOOKUP($L741,$L$2:$N$7,2,FALSE)*I741","v":0},{"$f":"VLOOKUP($L741,$L$2:$N$7,3,FALSE)*I741","v":0},null,"G",{"$f":"IF(P741=\"G\",M741,IF(P741=\"PT\",0,ERR))","v":0},{"$f":"IF(P741=\"PT\",M741,IF(P741=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S741=\"G\",N741,IF(S741=\"PT\",0,ERR))","v":0},{"$f":"IF(S741=\"PT\",N741,IF(S741=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!G742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},{"$f":"+I742-'ROR-Model'!I742","v":0},null,null,{"$f":"SUM(M740:M741)","v":0},{"$f":"SUM(N740:N741)","v":0},null,null,{"$f":"SUM(Q740:Q741)","v":0},{"$f":"SUM(R740:R741)","v":0},null,{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y742)","v":0},null,733]
[null,null,null,null,{"$f":"+G743-Adjustments!G743","v":0},null,null,null,null,{"$f":"+I743-'ROR-Model'!I743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!G744","v":0},null,null,null,null,{"$f":"+I744-'ROR-Model'!I744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!G745","v":0},{"$f":"EXPENSES!F236","v":0},{"$f":"+Adjustments!T744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},{"$f":"+I745-'ROR-Model'!I745","v":0},null,"Utah",{"$f":"VLOOKUP($L745,$L$2:$N$7,2,FALSE)*I745","v":0},{"$f":"VLOOKUP($L745,$L$2:$N$7,3,FALSE)*I745","v":0},null,"G",{"$f":"IF(P745=\"G\",M745,IF(P745=\"PT\",0,ERR))","v":0},{"$f":"IF(P745=\"PT\",M745,IF(P745=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S745=\"G\",N745,IF(S745=\"PT\",0,ERR))","v":0},{"$f":"IF(S745=\"PT\",N745,IF(S745=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!G746","v":0},{"$f":"EXPENSES!F237","v":0},{"$f":"+Adjustments!T745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},{"$f":"+I746-'ROR-Model'!I746","v":0},null,"Wyoming",{"$f":"VLOOKUP($L746,$L$2:$N$7,2,FALSE)*I746","v":0},{"$f":"VLOOKUP($L746,$L$2:$N$7,3,FALSE)*I746","v":0},null,"G",{"$f":"IF(P746=\"G\",M746,IF(P746=\"PT\",0,ERR))","v":0},{"$f":"IF(P746=\"PT\",M746,IF(P746=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S746=\"G\",N746,IF(S746=\"PT\",0,ERR))","v":0},{"$f":"IF(S746=\"PT\",N746,IF(S746=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!G747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},{"$f":"+I747-'ROR-Model'!I747","v":0},null,null,{"$f":"SUM(M745:M746)","v":0},{"$f":"SUM(N745:N746)","v":0},null,null,{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0},null,{"$f":"SUM(T745:T746)","v":0},{"$f":"SUM(U745:U746)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y747)","v":0},null,738]
[null,null,null,null,{"$f":"+G748-Adjustments!G748","v":0},null,null,null,null,{"$f":"+I748-'ROR-Model'!I748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!G749","v":0},null,null,null,null,{"$f":"+I749-'ROR-Model'!I749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!G750","v":0},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":55270752.730000004},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0},0,55270752.730000004,{"$f":"+I750-'ROR-Model'!I750","v":0},null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":55270752.730000004},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":55270752.730000004},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y750)","v":55270752.730000004},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!G751","v":0},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":3056478.6100000003},0,0,3056478.6100000003,{"$f":"+I751-'ROR-Model'!I751","v":0},null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":3056478.6100000003},null,null,{"$f":"Q656+Q661+Q666+Q671+Q676+Q681+Q686+Q691+Q696+Q701+Q706+Q711+Q716+Q721+Q726+Q731+Q736+Q741+Q746","v":0},{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":3056478.6100000003},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!G752","v":0},null,null,null,null,{"$f":"+I752-'ROR-Model'!I752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!G753","v":0},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":58327231.340000011},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":0},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":58327231.340000011},{"$f":"+I753-'ROR-Model'!I753","v":0},null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":55270752.730000004},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":3056478.6100000003},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":55270752.730000004},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":3056478.6100000003},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y753)","v":55270752.730000004},null,744]
[null,null,null,null,{"$f":"+G754-Adjustments!G754","v":0},null,null,null,null,{"$f":"+I754-'ROR-Model'!I754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!G755","v":0},null,null,null,null,{"$f":"+I755-'ROR-Model'!I755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!G756","v":0},null,null,null,null,{"$f":"+I756-'ROR-Model'!I756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!G757","v":0},null,null,null,null,{"$f":"+I757-'ROR-Model'!I757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!G758","v":0},{"$f":"EXPENSES!F249","v":1238413.0900000001},{"$f":"+Adjustments!T757","v":0},null,{"$f":"SUM($F$758:$H$758)","v":1238413.0900000001},{"$f":"+I758-'ROR-Model'!I758","v":0},null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":1238413.0900000001},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":1238413.0900000001},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y758)","v":1238413.0900000001},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!G759","v":0},{"$f":"EXPENSES!F250","v":29899.37},{"$f":"+Adjustments!T758","v":0},null,{"$f":"SUM($F$759:$H$759)","v":29899.37},{"$f":"+I759-'ROR-Model'!I759","v":0},null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":29899.37},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":29899.37},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!G760","v":0},{"$f":"SUM(F758:F759)","v":1268312.4600000002},{"$f":"SUM(G758:G759)","v":0},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":1268312.4600000002},{"$f":"+I760-'ROR-Model'!I760","v":0},null,null,{"$f":"SUM(M758:M759)","v":1238413.0900000001},{"$f":"SUM(N758:N759)","v":29899.37},null,null,{"$f":"SUM(Q758:Q759)","v":1238413.0900000001},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":29899.37},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y760)","v":1238413.0900000001},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!G761","v":0},null,null,null,null,{"$f":"+I761-'ROR-Model'!I761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!G762","v":0},null,null,null,null,{"$f":"+I762-'ROR-Model'!I762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!G763","v":0},{"$f":"EXPENSES!F254","v":3234341.56},{"$f":"+Adjustments!T762","v":0},null,{"$f":"SUM($F$763:$H$763)","v":3234341.56},{"$f":"+I763-'ROR-Model'!I763","v":0},null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":3234341.56},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":3234341.56},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y763)","v":3234341.56},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!G764","v":0},{"$f":"EXPENSES!F255","v":116417.76000000001},{"$f":"+Adjustments!T763","v":0},null,{"$f":"SUM($F$764:$H$764)","v":116417.76000000001},{"$f":"+I764-'ROR-Model'!I764","v":0},null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":116417.76000000001},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":116417.76000000001},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!G765","v":0},{"$f":"SUM(F763:F764)","v":3350759.3200000003},{"$f":"SUM(G763:G764)","v":0},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":3350759.3200000003},{"$f":"+I765-'ROR-Model'!I765","v":0},null,null,{"$f":"SUM(M763:M764)","v":3234341.56},{"$f":"SUM(N763:N764)","v":116417.76000000001},null,null,{"$f":"SUM(Q763:Q764)","v":3234341.56},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":116417.76000000001},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y765)","v":3234341.56},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!G766","v":0},null,null,null,null,{"$f":"+I766-'ROR-Model'!I766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!G767","v":0},null,null,null,null,{"$f":"+I767-'ROR-Model'!I767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!G768","v":0},{"$f":"EXPENSES!F259","v":16493761.239999998},{"$f":"+Adjustments!T767","v":0},null,{"$f":"SUM($F$768:$H$768)","v":16493761.239999998},{"$f":"+I768-'ROR-Model'!I768","v":0},null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":16493761.239999998},{"$f":"VLOOKUP($L768,$L$2:$N$7,3,FALSE)*I768","v":0},null,"G",{"$f":"IF(P768=\"G\",M768,IF(P768=\"PT\",0,ERR))","v":16493761.239999998},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y768)","v":16493761.239999998},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!G769","v":0},{"$f":"EXPENSES!F260","v":686151.83000000007},{"$f":"+Adjustments!T768","v":0},null,{"$f":"SUM($F$769:$H$769)","v":686151.83000000007},{"$f":"+I769-'ROR-Model'!I769","v":0},null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":686151.83000000007},null,"G",{"$f":"IF(P769=\"G\",M769,IF(P769=\"PT\",0,ERR))","v":0},{"$f":"IF(P769=\"PT\",M769,IF(P769=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S769=\"G\",N769,IF(S769=\"PT\",0,ERR))","v":686151.83000000007},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!G770","v":0},{"$f":"SUM(F768:F769)","v":17179913.07},{"$f":"SUM(G768:G769)","v":0},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":17179913.07},{"$f":"+I770-'ROR-Model'!I770","v":0},null,null,{"$f":"SUM(M768:M769)","v":16493761.239999998},{"$f":"SUM(N768:N769)","v":686151.83000000007},null,null,{"$f":"SUM(Q768:Q769)","v":16493761.239999998},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":686151.83000000007},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y770)","v":16493761.239999998},null,761]
[null,null,null,null,{"$f":"+G771-Adjustments!G771","v":0},null,null,null,null,{"$f":"+I771-'ROR-Model'!I771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!G772","v":0},null,null,null,null,{"$f":"+I772-'ROR-Model'!I772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!G773","v":0},{"$f":"EXPENSES!F264","v":1152036.6200000001},{"$f":"+Adjustments!T772","v":0},null,{"$f":"SUM($F$773:$H$773)","v":1152036.6200000001},{"$f":"+I773-'ROR-Model'!I773","v":0},null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":1152036.6200000001},{"$f":"VLOOKUP($L773,$L$2:$N$7,3,FALSE)*I773","v":0},null,"G",{"$f":"IF(P773=\"G\",M773,IF(P773=\"PT\",0,ERR))","v":1152036.6200000001},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y773)","v":1152036.6200000001},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!G774","v":0},{"$f":"EXPENSES!F265","v":61064.14},{"$f":"+Adjustments!T773","v":0},null,{"$f":"SUM($F$774:$H$774)","v":61064.14},{"$f":"+I774-'ROR-Model'!I774","v":0},null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":61064.14},null,"G",{"$f":"IF(P774=\"G\",M774,IF(P774=\"PT\",0,ERR))","v":0},{"$f":"IF(P774=\"PT\",M774,IF(P774=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S774=\"G\",N774,IF(S774=\"PT\",0,ERR))","v":61064.14},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!G775","v":0},{"$f":"SUM(F773:F774)","v":1213100.76},{"$f":"SUM(G773:G774)","v":0},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":1213100.76},{"$f":"+I775-'ROR-Model'!I775","v":0},null,null,{"$f":"SUM(M773:M774)","v":1152036.6200000001},{"$f":"SUM(N773:N774)","v":61064.14},null,null,{"$f":"SUM(Q773:Q774)","v":1152036.6200000001},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":61064.14},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y775)","v":1152036.6200000001},null,766]
[null,null,null,null,{"$f":"+G776-Adjustments!G776","v":0},null,null,null,null,{"$f":"+I776-'ROR-Model'!I776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!G777","v":0},null,null,null,null,{"$f":"+I777-'ROR-Model'!I777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!G778","v":0},{"$f":"EXPENSES!F269","v":330614.3},{"$f":"+Adjustments!T777","v":0},null,{"$f":"SUM($F$778:$H$778)","v":330614.3},{"$f":"+I778-'ROR-Model'!I778","v":0},null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":330614.3},{"$f":"VLOOKUP($L778,$L$2:$N$7,3,FALSE)*I778","v":0},null,"G",{"$f":"IF(P778=\"G\",M778,IF(P778=\"PT\",0,ERR))","v":330614.3},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y778)","v":330614.3},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!G779","v":0},{"$f":"EXPENSES!F270","v":3739.6800000000003},{"$f":"+Adjustments!T778","v":0},null,{"$f":"SUM($F$779:$H$779)","v":3739.6800000000003},{"$f":"+I779-'ROR-Model'!I779","v":0},null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":3739.6800000000003},null,"G",{"$f":"IF(P779=\"G\",M779,IF(P779=\"PT\",0,ERR))","v":0},{"$f":"IF(P779=\"PT\",M779,IF(P779=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S779=\"G\",N779,IF(S779=\"PT\",0,ERR))","v":3739.6800000000003},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!G780","v":0},{"$f":"SUM(F778:F779)","v":334353.98},{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":334353.98},{"$f":"+I780-'ROR-Model'!I780","v":0},null,null,{"$f":"SUM(M778:M779)","v":330614.3},{"$f":"SUM(N778:N779)","v":3739.6800000000003},null,null,{"$f":"SUM(Q778:Q779)","v":330614.3},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":3739.6800000000003},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y780)","v":330614.3},null,771]
[null,null,null,null,{"$f":"+G781-Adjustments!G781","v":0},null,null,null,null,{"$f":"+I781-'ROR-Model'!I781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!G782","v":0},null,null,null,null,{"$f":"+I782-'ROR-Model'!I782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773}]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!G783","v":9130.6149170886492},{"$f":"EXPENSES!F274","v":542019.42000000004},{"$f":"+Adjustments!T782","v":9130.6149170886492},null,{"$f":"SUM($F$783:$H$783)","v":551150.03491708869},{"$f":"+I783-'ROR-Model'!I783","v":0},null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":551150.03491708869},{"$f":"VLOOKUP($L783,$L$2:$N$7,3,FALSE)*I783","v":0},null,"G",{"$f":"IF(P783=\"G\",M783,IF(P783=\"PT\",0,ERR))","v":551150.03491708869},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y783)","v":551150.03491708869},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!G784","v":-40853.752366128116},{"$f":"EXPENSES!F275","v":60450.93},{"$f":"+Adjustments!T783","v":-40853.752366128116},null,{"$f":"SUM($F$784:$H$784)","v":19597.177633871885},{"$f":"+I784-'ROR-Model'!I784","v":0},null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":19597.177633871885},null,"G",{"$f":"IF(P784=\"G\",M784,IF(P784=\"PT\",0,ERR))","v":0},{"$f":"IF(P784=\"PT\",M784,IF(P784=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S784=\"G\",N784,IF(S784=\"PT\",0,ERR))","v":19597.177633871885},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!G785","v":-31723.137449039466},{"$f":"SUM(F783:F784)","v":602470.35000000009},{"$f":"SUM(G783:G784)","v":-31723.137449039466},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":570747.2125509606},{"$f":"+I785-'ROR-Model'!I785","v":0},null,null,{"$f":"SUM(M783:M784)","v":551150.03491708869},{"$f":"SUM(N783:N784)","v":19597.177633871885},null,null,{"$f":"SUM(Q783:Q784)","v":551150.03491708869},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":19597.177633871885},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y785)","v":551150.03491708869},null,776]
[null,null,null,null,{"$f":"+G786-Adjustments!G786","v":0},null,null,null,null,{"$f":"+I786-'ROR-Model'!I786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!G787","v":0},null,null,null,null,{"$f":"+I787-'ROR-Model'!I787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!G788","v":-137840.83000000002},{"$f":"EXPENSES!F279","v":137840.83000000002},{"$f":"+Adjustments!T787","v":-137840.83000000002},null,{"$f":"SUM(F788:H788)","v":0},{"$f":"+I788-'ROR-Model'!I788","v":0},null,"Utah",{"$f":"VLOOKUP($L788,$L$2:$N$7,2,FALSE)*I788","v":0},{"$f":"VLOOKUP($L788,$L$2:$N$7,3,FALSE)*I788","v":0},null,"PT",{"$f":"IF(P788=\"G\",M788,IF(P788=\"PT\",0,ERR))","v":0},{"$f":"IF(P788=\"PT\",M788,IF(P788=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S788=\"G\",N788,IF(S788=\"PT\",0,ERR))","v":0},{"$f":"IF(S788=\"PT\",N788,IF(S788=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!G789","v":0},{"$f":"EXPENSES!F280","v":0},{"$f":"+Adjustments!T788","v":0},null,{"$f":"SUM(F789:H789)","v":0},{"$f":"+I789-'ROR-Model'!I789","v":0},null,"Wyoming",{"$f":"VLOOKUP($L789,$L$2:$N$7,2,FALSE)*I789","v":0},{"$f":"VLOOKUP($L789,$L$2:$N$7,3,FALSE)*I789","v":0},null,"PT",{"$f":"IF(P789=\"G\",M789,IF(P789=\"PT\",0,ERR))","v":0},{"$f":"IF(P789=\"PT\",M789,IF(P789=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S789=\"G\",N789,IF(S789=\"PT\",0,ERR))","v":0},{"$f":"IF(S789=\"PT\",N789,IF(S789=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!G790","v":-137840.83000000002},{"$f":"SUM(F788:F789)","v":137840.83000000002},{"$f":"SUM(G788:G789)","v":-137840.83000000002},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},{"$f":"+I790-'ROR-Model'!I790","v":0},null,null,{"$f":"SUM(M788:M789)","v":0},{"$f":"SUM(N788:N789)","v":0},null,null,{"$f":"SUM(Q788:Q789)","v":0},{"$f":"SUM(R788:R789)","v":0},null,{"$f":"SUM(T788:T789)","v":0},{"$f":"SUM(U788:U789)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y790)","v":0},null,781]
[null,null,null,null,{"$f":"+G791-Adjustments!G791","v":0},null,null,null,null,{"$f":"+I791-'ROR-Model'!I791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!G792","v":0},null,null,null,null,{"$f":"+I792-'ROR-Model'!I792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!G793","v":-882348.90999999992},{"$f":"EXPENSES!F284","v":882348.90999999992},{"$f":"+Adjustments!T792","v":-882348.90999999992},null,{"$f":"SUM(F793:H793)","v":0},{"$f":"+I793-'ROR-Model'!I793","v":0},null,"Utah",{"$f":"VLOOKUP($L793,$L$2:$N$7,2,FALSE)*I793","v":0},{"$f":"VLOOKUP($L793,$L$2:$N$7,3,FALSE)*I793","v":0},null,"PT",{"$f":"IF(P793=\"G\",M793,IF(P793=\"PT\",0,ERR))","v":0},{"$f":"IF(P793=\"PT\",M793,IF(P793=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S793=\"G\",N793,IF(S793=\"PT\",0,ERR))","v":0},{"$f":"IF(S793=\"PT\",N793,IF(S793=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!G794","v":0},{"$f":"EXPENSES!F285","v":0},{"$f":"+Adjustments!T793","v":0},null,{"$f":"SUM(F794:H794)","v":0},{"$f":"+I794-'ROR-Model'!I794","v":0},null,"Wyoming",{"$f":"VLOOKUP($L794,$L$2:$N$7,2,FALSE)*I794","v":0},{"$f":"VLOOKUP($L794,$L$2:$N$7,3,FALSE)*I794","v":0},null,"PT",{"$f":"IF(P794=\"G\",M794,IF(P794=\"PT\",0,ERR))","v":0},{"$f":"IF(P794=\"PT\",M794,IF(P794=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S794=\"G\",N794,IF(S794=\"PT\",0,ERR))","v":0},{"$f":"IF(S794=\"PT\",N794,IF(S794=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!G795","v":-882348.90999999992},{"$f":"SUM(F793:F794)","v":882348.90999999992},{"$f":"SUM(G793:G794)","v":-882348.90999999992},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},{"$f":"+I795-'ROR-Model'!I795","v":0},null,null,{"$f":"SUM(M793:M794)","v":0},{"$f":"SUM(N793:N794)","v":0},null,null,{"$f":"SUM(Q793:Q794)","v":0},{"$f":"SUM(R793:R794)","v":0},null,{"$f":"SUM(T793:T794)","v":0},{"$f":"SUM(U793:U794)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y795)","v":0},null,786]
[null,null,null,null,{"$f":"+G796-Adjustments!G796","v":0},null,null,null,null,{"$f":"+I796-'ROR-Model'!I796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!G797","v":0},null,null,null,null,{"$f":"+I797-'ROR-Model'!I797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!G798","v":0},{"$f":"EXPENSES!F290","v":0},{"$f":"+Adjustments!T797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},{"$f":"+I798-'ROR-Model'!I798","v":0},null,"Utah",{"$f":"VLOOKUP($L798,$L$2:$N$7,2,FALSE)*I798","v":0},{"$f":"VLOOKUP($L798,$L$2:$N$7,3,FALSE)*I798","v":0},null,"G",{"$f":"IF(P798=\"G\",M798,IF(P798=\"PT\",0,ERR))","v":0},{"$f":"IF(P798=\"PT\",M798,IF(P798=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S798=\"G\",N798,IF(S798=\"PT\",0,ERR))","v":0},{"$f":"IF(S798=\"PT\",N798,IF(S798=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!G799","v":0},{"$f":"EXPENSES!F291","v":0},{"$f":"+Adjustments!T798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},{"$f":"+I799-'ROR-Model'!I799","v":0},null,"Wyoming",{"$f":"VLOOKUP($L799,$L$2:$N$7,2,FALSE)*I799","v":0},{"$f":"VLOOKUP($L799,$L$2:$N$7,3,FALSE)*I799","v":0},null,"G",{"$f":"IF(P799=\"G\",M799,IF(P799=\"PT\",0,ERR))","v":0},{"$f":"IF(P799=\"PT\",M799,IF(P799=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S799=\"G\",N799,IF(S799=\"PT\",0,ERR))","v":0},{"$f":"IF(S799=\"PT\",N799,IF(S799=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!G800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},{"$f":"+I800-'ROR-Model'!I800","v":0},null,null,{"$f":"SUM(M798:M799)","v":0},{"$f":"SUM(N798:N799)","v":0},null,null,{"$f":"SUM(Q798:Q799)","v":0},{"$f":"SUM(R798:R799)","v":0},null,{"$f":"SUM(T798:T799)","v":0},{"$f":"SUM(U798:U799)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y800)","v":0},null,791]
[null,null,null,null,{"$f":"+G801-Adjustments!G801","v":0},null,null,null,null,{"$f":"+I801-'ROR-Model'!I801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!G802","v":0},null,null,null,null,{"$f":"+I802-'ROR-Model'!I802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!G803","v":-1011059.1250829113},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":24011375.969999999},-1011059.1250829113,0,23000316.844917085,{"$f":"+I803-'ROR-Model'!I803","v":0},null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":23000316.844917092},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":23000316.844917092},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$f":"T758+T763+T768+T773+T778+T783+T798+T788+T793","v":0},{"$f":"U758+U763+U768+U773+U778+U783+U798+U788+U793","v":0},null,{"$f":"W758+W763+W768+W773+W778+W783+W798+W788+W793","v":23000316.844917092},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!G804","v":-40853.752366128116},957723.71000000008,-40853.752366128116,0,916869.95763387193,{"$f":"+I804-'ROR-Model'!I804","v":0},null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":916869.95763387205},null,null,{"$f":"Q759+Q764+Q769+Q774+Q779+Q784+Q799","v":0},{"$f":"R759+R764+R769+R774+R779+R784+R799","v":0},null,{"$f":"T759+T764+T769+T774+T779+T784+T799","v":916869.95763387205},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!G805","v":0},null,null,null,null,{"$f":"+I805-'ROR-Model'!I805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!G806","v":-1051912.8774490394},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":24969099.68},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-1051912.8774490394},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":23917186.802550964},{"$f":"+I806-'ROR-Model'!I806","v":0},null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":23000316.844917085},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":916869.95763387193},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":23000316.844917085},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":916869.95763387193},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y806)","v":23000316.844917085},null,797]
[null,null,null,null,{"$f":"+G807-Adjustments!G807","v":0},null,null,null,null,{"$f":"+I807-'ROR-Model'!I807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!G808","v":0},null,null,null,null,{"$f":"+I808-'ROR-Model'!I808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!G809","v":0},null,null,null,null,{"$f":"+I809-'ROR-Model'!I809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!G810","v":0},null,null,null,null,{"$f":"+I810-'ROR-Model'!I810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!G811","v":0},{"$f":"EXPENSES!F303","v":476050.62},{"$f":"+Adjustments!T810","v":0},null,{"$f":"SUM($F$811:$H$811)","v":476050.62},{"$f":"+I811-'ROR-Model'!I811","v":0},null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":476050.62},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"G",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":476050.62},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y811)","v":476050.62},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!G812","v":0},{"$f":"EXPENSES!F304","v":13748.970000000001},{"$f":"+Adjustments!T811","v":0},null,{"$f":"SUM($F$812:$H$812)","v":13748.970000000001},{"$f":"+I812-'ROR-Model'!I812","v":0},null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":13748.970000000001},null,"G",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":13748.970000000001},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!G813","v":0},{"$f":"SUM(F811:F812)","v":489799.58999999997},{"$f":"SUM(G811:G812)","v":0},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":489799.58999999997},{"$f":"+I813-'ROR-Model'!I813","v":0},null,null,{"$f":"SUM(M811:M812)","v":476050.62},{"$f":"SUM(N811:N812)","v":13748.970000000001},null,null,{"$f":"SUM(Q811:Q812)","v":476050.62},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":13748.970000000001},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y813)","v":476050.62},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!G814","v":0},null,null,null,null,{"$f":"+I814-'ROR-Model'!I814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!G815","v":26803015},null,null,null,null,{"$f":"+I815-'ROR-Model'!I815","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!G816","v":-26655354.48},{"$f":"EXPENSES!F308","v":30711701.629999995},{"$f":"+Adjustments!T815","v":-26803015},null,{"$f":"SUM($F$816:$H$816)","v":3908686.6299999952},{"$f":"+I816-'ROR-Model'!I816","v":0},null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":3908686.6299999952},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":3908686.6299999952},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y816)","v":3908686.6299999952},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!G817","v":26803015},{"$f":"EXPENSES!F309","v":275550.64999999997},{"$f":"+Adjustments!T816","v":-147660.52000000002},null,{"$f":"SUM($F$817:$H$817)","v":127890.12999999995},{"$f":"+I817-'ROR-Model'!I817","v":0},null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":127890.12999999995},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":127890.12999999995},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!G818","v":-26950675.52},{"$f":"SUM(F816:F817)","v":30987252.279999994},{"$f":"SUM(G816:G817)","v":-26950675.52},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":4036576.7599999951},{"$f":"+I818-'ROR-Model'!I818","v":0},null,null,{"$f":"SUM(M816:M817)","v":3908686.6299999952},{"$f":"SUM(N816:N817)","v":127890.12999999995},null,null,{"$f":"SUM(Q816:Q817)","v":3908686.6299999952},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":127890.12999999995},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y818)","v":3908686.6299999952},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!G819","v":0},null,null,null,null,{"$f":"+I819-'ROR-Model'!I819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!G820","v":0},null,null,null,null,{"$f":"+I820-'ROR-Model'!I820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!G821","v":-22153.150466751682},{"$f":"EXPENSES!F313","v":668650.49},{"$f":"+Adjustments!T820","v":-22153.150466751682},null,{"$f":"SUM($F$821:$H$821)","v":646497.33953324833},{"$f":"+I821-'ROR-Model'!I821","v":0},null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":646497.33953324833},{"$f":"VLOOKUP($L821,$L$2:$N$7,3,FALSE)*I821","v":0},null,"G",{"$f":"IF(P821=\"G\",M821,IF(P821=\"PT\",0,ERR))","v":646497.33953324833},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y821)","v":646497.33953324833},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!G822","v":-787.8942052483203},{"$f":"EXPENSES!F314","v":18797.370000000003},{"$f":"+Adjustments!T821","v":-787.8942052483203},null,{"$f":"SUM($F$822:$H$822)","v":18009.475794751681},{"$f":"+I822-'ROR-Model'!I822","v":0},null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":18009.475794751681},null,"G",{"$f":"IF(P822=\"G\",M822,IF(P822=\"PT\",0,ERR))","v":0},{"$f":"IF(P822=\"PT\",M822,IF(P822=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S822=\"G\",N822,IF(S822=\"PT\",0,ERR))","v":18009.475794751681},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!G823","v":-22941.044672000004},{"$f":"SUM(F821:F822)","v":687447.86},{"$f":"SUM(G821:G822)","v":-22941.044672000004},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":664506.815328},{"$f":"+I823-'ROR-Model'!I823","v":0},null,null,{"$f":"SUM(M821:M822)","v":646497.33953324833},{"$f":"SUM(N821:N822)","v":18009.475794751681},null,null,{"$f":"SUM(Q821:Q822)","v":646497.33953324833},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":18009.475794751681},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y823)","v":646497.33953324833},null,814]
[null,null,null,null,{"$f":"+G824-Adjustments!G824","v":0},null,null,null,null,{"$f":"+I824-'ROR-Model'!I824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!G825","v":0},null,null,null,null,{"$f":"+I825-'ROR-Model'!I825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!G826","v":0},{"$f":"EXPENSES!F318","v":0},{"$f":"+Adjustments!T825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},{"$f":"+I826-'ROR-Model'!I826","v":0},null,"Utah",{"$f":"VLOOKUP($L826,$L$2:$N$7,2,FALSE)*I826","v":0},{"$f":"VLOOKUP($L826,$L$2:$N$7,3,FALSE)*I826","v":0},null,"G",{"$f":"IF(P826=\"G\",M826,IF(P826=\"PT\",0,ERR))","v":0},{"$f":"IF(P826=\"PT\",M826,IF(P826=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S826=\"G\",N826,IF(S826=\"PT\",0,ERR))","v":0},{"$f":"IF(S826=\"PT\",N826,IF(S826=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!G827","v":0},{"$f":"EXPENSES!F319","v":0},{"$f":"+Adjustments!T826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},{"$f":"+I827-'ROR-Model'!I827","v":0},null,"Wyoming",{"$f":"VLOOKUP($L827,$L$2:$N$7,2,FALSE)*I827","v":0},{"$f":"VLOOKUP($L827,$L$2:$N$7,3,FALSE)*I827","v":0},null,"G",{"$f":"IF(P827=\"G\",M827,IF(P827=\"PT\",0,ERR))","v":0},{"$f":"IF(P827=\"PT\",M827,IF(P827=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S827=\"G\",N827,IF(S827=\"PT\",0,ERR))","v":0},{"$f":"IF(S827=\"PT\",N827,IF(S827=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!G828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},{"$f":"+I828-'ROR-Model'!I828","v":0},null,null,{"$f":"SUM(M826:M827)","v":0},{"$f":"SUM(N826:N827)","v":0},null,null,{"$f":"SUM(Q826:Q827)","v":0},{"$f":"SUM(R826:R827)","v":0},null,{"$f":"SUM(T826:T827)","v":0},{"$f":"SUM(U826:U827)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y828)","v":0},null,819]
[null,null,null,null,{"$f":"+G829-Adjustments!G829","v":0},null,null,null,null,{"$f":"+I829-'ROR-Model'!I829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!G830","v":26803015},null,null,null,null,{"$f":"+I830-'ROR-Model'!I830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!G831","v":-26677507.630466752},{"$f":"F811+F816+F821+F826","v":31856402.739999995},{"$f":"G811+G816+G821+G826","v":-26825168.150466751},{"$f":"H811+H816+H821+H826","v":0},5031234.5895332433,{"$f":"+I831-'ROR-Model'!I831","v":0},null,null,{"$f":"M811+M816+M821+M826","v":5031234.5895332433},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":5031234.5895332433},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y831)","v":5031234.5895332433},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!G832","v":-148448.41420524835},{"$f":"F812+F817+F822+F827","v":308096.99},-148448.41420524835,0,159648.57579475164,{"$f":"+I832-'ROR-Model'!I832","v":0},null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":159648.57579475164},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":159648.57579475164},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!G833","v":26950675.52},null,null,null,null,{"$f":"+I833-'ROR-Model'!I833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!G834","v":-26973616.564672001},{"$f":"F813+F818+F823+F828","v":32164499.729999993},{"$f":"G813+G818+G823+G828","v":-26973616.564672001},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":5190883.1653279951},{"$f":"+I834-'ROR-Model'!I834","v":0},null,null,{"$f":"M813+M818+M823+M828","v":5031234.5895332433},{"$f":"N813+N818+N823+N828","v":159648.57579475164},null,null,{"$f":"Q813+Q818+Q823+Q828","v":5031234.5895332433},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":159648.57579475164},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y834)","v":5031234.5895332433},null,825]
[null,null,null,null,{"$f":"+G835-Adjustments!G835","v":0},null,null,null,null,{"$f":"+I835-'ROR-Model'!I835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!G836","v":0},null,null,null,null,{"$f":"+I836-'ROR-Model'!I836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!G837","v":0},null,null,null,null,{"$f":"+I837-'ROR-Model'!I837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!G838","v":0},null,null,null,null,{"$f":"+I838-'ROR-Model'!I838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!G839","v":-80623.570206691045},{"$f":"EXPENSES!F331","v":6891370.8300000001},{"$f":"Adjustments!T838","v":-80623.570206691045},null,{"$f":"SUM(F839:H839)","v":6810747.2597933095},{"$f":"+I839-'ROR-Model'!I839","v":0},null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":6810747.2597933095},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":6810747.2597933095},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y839)","v":6810747.2597933095},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!G840","v":-14686.762679770996},{"$f":"EXPENSES!F332","v":460508.70999999996},{"$f":"Adjustments!T839","v":-14686.762679770996},null,{"$f":"SUM(F840:H840)","v":445821.94732022897},{"$f":"+I840-'ROR-Model'!I840","v":0},null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":445821.94732022897},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":445821.94732022897},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!G841","v":-95310.3328864621},{"$f":"SUM(F839:F840)","v":7351879.54},{"$f":"Adjustments!T840","v":-95310.3328864621},null,{"$f":"SUM(I839:I840)","v":7256569.2071135389},{"$f":"+I841-'ROR-Model'!I841","v":0},null,null,{"$f":"SUM(M839:M840)","v":6810747.2597933095},{"$f":"SUM(N839:N840)","v":445821.94732022897},null,null,{"$f":"SUM(Q839:Q840)","v":6810747.2597933095},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":445821.94732022897},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y841)","v":6810747.2597933095},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!G842","v":0},null,null,null,null,{"$f":"+I842-'ROR-Model'!I842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!G843","v":0},null,null,null,null,{"$f":"+I843-'ROR-Model'!I843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!G844","v":75437.658381871472},{"$f":"EXPENSES!F335","v":39785582.670000009},{"$f":"Adjustments!T842","v":75437.658381871472},null,{"$f":"SUM(F844:H844)","v":39861020.328381881},{"$f":"+I844-'ROR-Model'!I844","v":0},null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":39861020.328381881},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":39861020.328381881},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y844)","v":39861020.328381881},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!G845","v":2682.9996025072905},{"$f":"EXPENSES!F336","v":1241893.95},{"$f":"Adjustments!T843","v":2682.9996025072905},null,{"$f":"SUM(F845:H845)","v":1244576.9496025073},{"$f":"+I845-'ROR-Model'!I845","v":0},null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":1244576.9496025073},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":1244576.9496025073},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!G846","v":78120.657984378748},{"$f":"SUM(F844:F845)","v":41027476.620000012},{"$f":"Adjustments!T844","v":78120.657984378748},null,{"$f":"SUM(I844:I845)","v":41105597.277984388},{"$f":"+I846-'ROR-Model'!I846","v":0},null,null,{"$f":"SUM(M844:M845)","v":39861020.328381881},{"$f":"SUM(N844:N845)","v":1244576.9496025073},null,null,{"$f":"SUM(Q844:Q845)","v":39861020.328381881},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":1244576.9496025073},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y846)","v":39861020.328381881},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!G847","v":0},null,null,null,null,{"$f":"+I847-'ROR-Model'!I847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!G848","v":0},null,null,null,null,{"$f":"+I848-'ROR-Model'!I848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!G849","v":0},{"$f":"EXPENSES!F339","v":-3113267.8600000003},{"$f":"Adjustments!T846","v":0},null,{"$f":"SUM(F849:H849)","v":-3113267.8600000003},{"$f":"+I849-'ROR-Model'!I849","v":0},null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-3113267.8600000003},{"$f":"VLOOKUP($L849,$L$2:$N$7,3,FALSE)*I849","v":0},null,"G",{"$f":"IF(P849=\"G\",M849,IF(P849=\"PT\",0,ERR))","v":-3113267.8600000003},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y849)","v":-3113267.8600000003},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!G850","v":0},{"$f":"EXPENSES!F340","v":-109024.28000000001},{"$f":"Adjustments!T847","v":0},null,{"$f":"SUM(F850:H850)","v":-109024.28000000001},{"$f":"+I850-'ROR-Model'!I850","v":0},null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-109024.28000000001},null,"G",{"$f":"IF(P850=\"G\",M850,IF(P850=\"PT\",0,ERR))","v":0},{"$f":"IF(P850=\"PT\",M850,IF(P850=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S850=\"G\",N850,IF(S850=\"PT\",0,ERR))","v":-109024.28000000001},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!G851","v":0},{"$f":"SUM(F849:F850)","v":-3222292.14},{"$f":"Adjustments!T848","v":0},null,{"$f":"SUM(I849:I850)","v":-3222292.14},{"$f":"+I851-'ROR-Model'!I851","v":0},null,null,{"$f":"SUM(M849:M850)","v":-3113267.8600000003},{"$f":"SUM(N849:N850)","v":-109024.28000000001},null,null,{"$f":"SUM(Q849:Q850)","v":-3113267.8600000003},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-109024.28000000001},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y851)","v":-3113267.8600000003},null,842]
[null,null,null,null,{"$f":"+G852-Adjustments!G852","v":0},null,null,null,null,{"$f":"+I852-'ROR-Model'!I852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!G853","v":0},null,null,null,null,{"$f":"+I853-'ROR-Model'!I853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!G854","v":0},{"$f":"EXPENSES!F343","v":2323666.59},{"$f":"Adjustments!T850","v":0},null,{"$f":"SUM(F854:H854)","v":2323666.59},{"$f":"+I854-'ROR-Model'!I854","v":0},null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":2323666.59},{"$f":"VLOOKUP($L854,$L$2:$N$7,3,FALSE)*I854","v":0},null,"G",{"$f":"IF(P854=\"G\",M854,IF(P854=\"PT\",0,ERR))","v":2323666.59},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y854)","v":2323666.59},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!G855","v":0},{"$f":"EXPENSES!F344","v":99616.94},{"$f":"Adjustments!T851","v":0},null,{"$f":"SUM(F855:H855)","v":99616.94},{"$f":"+I855-'ROR-Model'!I855","v":0},null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":99616.94},null,"G",{"$f":"IF(P855=\"G\",M855,IF(P855=\"PT\",0,ERR))","v":0},{"$f":"IF(P855=\"PT\",M855,IF(P855=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S855=\"G\",N855,IF(S855=\"PT\",0,ERR))","v":99616.94},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!G856","v":0},{"$f":"SUM(F854:F855)","v":2423283.5299999998},{"$f":"Adjustments!T852","v":0},null,{"$f":"SUM(I854:I855)","v":2423283.5299999998},{"$f":"+I856-'ROR-Model'!I856","v":0},null,null,{"$f":"SUM(M854:M855)","v":2323666.59},{"$f":"SUM(N854:N855)","v":99616.94},null,null,{"$f":"SUM(Q854:Q855)","v":2323666.59},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":99616.94},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y856)","v":2323666.59},null,847]
[null,null,null,null,{"$f":"+G857-Adjustments!G857","v":0},null,null,null,null,{"$f":"+I857-'ROR-Model'!I857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!G858","v":0},null,null,null,null,{"$f":"+I858-'ROR-Model'!I858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!G859","v":0},{"$f":"EXPENSES!F347","v":384060.47},{"$f":"Adjustments!T854","v":0},null,{"$f":"SUM(F859:H859)","v":384060.47},{"$f":"+I859-'ROR-Model'!I859","v":0},null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":384060.47},{"$f":"VLOOKUP($L859,$L$2:$N$7,3,FALSE)*I859","v":0},null,"G",{"$f":"IF(P859=\"G\",M859,IF(P859=\"PT\",0,ERR))","v":384060.47},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y859)","v":384060.47},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!G860","v":0},{"$f":"EXPENSES!F348","v":-8854.02},{"$f":"Adjustments!T855","v":0},null,{"$f":"SUM(F860:H860)","v":-8854.02},{"$f":"+I860-'ROR-Model'!I860","v":0},null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":-8854.02},null,"G",{"$f":"IF(P860=\"G\",M860,IF(P860=\"PT\",0,ERR))","v":0},{"$f":"IF(P860=\"PT\",M860,IF(P860=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S860=\"G\",N860,IF(S860=\"PT\",0,ERR))","v":-8854.02},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!G861","v":0},{"$f":"SUM(F859:F860)","v":375206.44999999995},{"$f":"Adjustments!T856","v":0},null,{"$f":"SUM(I859:I860)","v":375206.44999999995},{"$f":"+I861-'ROR-Model'!I861","v":0},null,null,{"$f":"SUM(M859:M860)","v":384060.47},{"$f":"SUM(N859:N860)","v":-8854.02},null,null,{"$f":"SUM(Q859:Q860)","v":384060.47},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":-8854.02},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y861)","v":384060.47},null,852]
[null,null,null,null,{"$f":"+G862-Adjustments!G862","v":0},null,null,null,null,{"$f":"+I862-'ROR-Model'!I862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!G863","v":0},null,null,null,null,{"$f":"+I863-'ROR-Model'!I863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!G864","v":0},{"$f":"EXPENSES!F351","v":55732.86},{"$f":"Adjustments!T858","v":0},null,{"$f":"SUM(F864:H864)","v":55732.86},{"$f":"+I864-'ROR-Model'!I864","v":0},null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":55732.86},{"$f":"VLOOKUP($L864,$L$2:$N$7,3,FALSE)*I864","v":0},null,"G",{"$f":"IF(P864=\"G\",M864,IF(P864=\"PT\",0,ERR))","v":55732.86},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y864)","v":55732.86},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!G865","v":0},{"$f":"EXPENSES!F352","v":9001.52},{"$f":"Adjustments!T859","v":0},null,{"$f":"SUM(F865:H865)","v":9001.52},{"$f":"+I865-'ROR-Model'!I865","v":0},null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":9001.52},null,"G",{"$f":"IF(P865=\"G\",M865,IF(P865=\"PT\",0,ERR))","v":0},{"$f":"IF(P865=\"PT\",M865,IF(P865=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S865=\"G\",N865,IF(S865=\"PT\",0,ERR))","v":9001.52},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!G866","v":0},{"$f":"SUM(F864:F865)","v":64734.380000000005},{"$f":"Adjustments!T860","v":0},null,{"$f":"SUM(I864:I865)","v":64734.380000000005},{"$f":"+I866-'ROR-Model'!I866","v":0},null,null,{"$f":"SUM(M864:M865)","v":55732.86},{"$f":"SUM(N864:N865)","v":9001.52},null,null,{"$f":"SUM(Q864:Q865)","v":55732.86},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":9001.52},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y866)","v":55732.86},null,857]
[null,null,null,null,{"$f":"+G867-Adjustments!G867","v":0},null,null,null,null,{"$f":"+I867-'ROR-Model'!I867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!G868","v":0},null,null,null,null,{"$f":"+I868-'ROR-Model'!I868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!G869","v":0},{"$f":"EXPENSES!F355","v":1213529.6299999999},{"$f":"Adjustments!T862","v":0},null,{"$f":"SUM(F869:H869)","v":1213529.6299999999},{"$f":"+I869-'ROR-Model'!I869","v":0},null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":1213529.6299999999},{"$f":"VLOOKUP($L869,$L$2:$N$7,3,FALSE)*I869","v":0},null,"G",{"$f":"IF(P869=\"G\",M869,IF(P869=\"PT\",0,ERR))","v":1213529.6299999999},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y869)","v":1213529.6299999999},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!G870","v":0},{"$f":"EXPENSES!F356","v":194486.48000000004},{"$f":"Adjustments!T863","v":0},null,{"$f":"SUM(F870:H870)","v":194486.48000000004},{"$f":"+I870-'ROR-Model'!I870","v":0},null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":194486.48000000004},null,"G",{"$f":"IF(P870=\"G\",M870,IF(P870=\"PT\",0,ERR))","v":0},{"$f":"IF(P870=\"PT\",M870,IF(P870=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S870=\"G\",N870,IF(S870=\"PT\",0,ERR))","v":194486.48000000004},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!G871","v":0},{"$f":"SUM(F869:F870)","v":1408016.1099999999},{"$f":"Adjustments!T864","v":0},null,{"$f":"SUM(I869:I870)","v":1408016.1099999999},{"$f":"+I871-'ROR-Model'!I871","v":0},null,null,{"$f":"SUM(M869:M870)","v":1213529.6299999999},{"$f":"SUM(N869:N870)","v":194486.48000000004},null,null,{"$f":"SUM(Q869:Q870)","v":1213529.6299999999},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":194486.48000000004},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y871)","v":1213529.6299999999},null,862]
[null,null,null,null,{"$f":"+G872-Adjustments!G872","v":0},null,null,null,null,{"$f":"+I872-'ROR-Model'!I872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!G873","v":0},null,null,null,null,{"$f":"+I873-'ROR-Model'!I873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!G874","v":0},{"$f":"EXPENSES!F359","v":0},{"$f":"Adjustments!T866","v":0},null,{"$f":"SUM(F874:H874)","v":0},{"$f":"+I874-'ROR-Model'!I874","v":0},null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":0},{"$f":"VLOOKUP($L874,$L$2:$N$7,3,FALSE)*I874","v":0},null,"G",{"$f":"IF(P874=\"G\",M874,IF(P874=\"PT\",0,ERR))","v":0},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y874)","v":0},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!G875","v":0},{"$f":"EXPENSES!F360","v":0},{"$f":"Adjustments!T867","v":0},null,{"$f":"SUM(F875:H875)","v":0},{"$f":"+I875-'ROR-Model'!I875","v":0},null,"Wyoming",{"$f":"VLOOKUP($L875,$L$2:$N$7,2,FALSE)*I875","v":0},{"$f":"VLOOKUP($L875,$L$2:$N$7,3,FALSE)*I875","v":0},null,"G",{"$f":"IF(P875=\"G\",M875,IF(P875=\"PT\",0,ERR))","v":0},{"$f":"IF(P875=\"PT\",M875,IF(P875=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S875=\"G\",N875,IF(S875=\"PT\",0,ERR))","v":0},{"$f":"IF(S875=\"PT\",N875,IF(S875=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!G876","v":0},{"$f":"SUM(F874:F875)","v":0},{"$f":"Adjustments!T868","v":0},null,{"$f":"SUM(I874:I875)","v":0},{"$f":"+I876-'ROR-Model'!I876","v":0},null,null,{"$f":"SUM(M874:M875)","v":0},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y876)","v":0},null,867]
[null,null,null,null,{"$f":"+G877-Adjustments!G877","v":0},null,null,null,null,{"$f":"+I877-'ROR-Model'!I877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!G878","v":0},null,null,null,null,{"$f":"+I878-'ROR-Model'!I878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!G879","v":0},{"$f":"EXPENSES!F363","v":0},{"$f":"Adjustments!T870","v":0},null,{"$f":"SUM(F879:H879)","v":0},{"$f":"+I879-'ROR-Model'!I879","v":0},null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":0},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":0},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y879)","v":0},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!G880","v":0},{"$f":"EXPENSES!F364","v":0},{"$f":"Adjustments!T871","v":0},null,{"$f":"SUM(F880:H880)","v":0},{"$f":"+I880-'ROR-Model'!I880","v":0},null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":0},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":0},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!G881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!T872","v":0},null,{"$f":"SUM(I879:I880)","v":0},{"$f":"+I881-'ROR-Model'!I881","v":0},null,null,{"$f":"SUM(M879:M880)","v":0},{"$f":"SUM(N879:N880)","v":0},null,null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y881)","v":0},null,872]
[null,null,null,null,{"$f":"+G882-Adjustments!G882","v":0},null,null,null,null,{"$f":"+I882-'ROR-Model'!I882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!G883","v":0},null,null,null,null,{"$f":"+I883-'ROR-Model'!I883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!G884","v":0},{"$f":"EXPENSES!F367","v":1780320.41},{"$f":"Adjustments!T874","v":0},null,{"$f":"SUM(F884:H884)","v":1780320.41},{"$f":"+I884-'ROR-Model'!I884","v":0},null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":1780320.41},{"$f":"VLOOKUP($L884,$L$2:$N$7,3,FALSE)*I884","v":0},null,"G",{"$f":"IF(P884=\"G\",M884,IF(P884=\"PT\",0,ERR))","v":1780320.41},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y884)","v":1780320.41},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!G885","v":0},{"$f":"EXPENSES!F368","v":37581.129999999997},{"$f":"Adjustments!T875","v":0},null,{"$f":"SUM(F885:H885)","v":37581.129999999997},{"$f":"+I885-'ROR-Model'!I885","v":0},null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":37581.129999999997},null,"G",{"$f":"IF(P885=\"G\",M885,IF(P885=\"PT\",0,ERR))","v":0},{"$f":"IF(P885=\"PT\",M885,IF(P885=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S885=\"G\",N885,IF(S885=\"PT\",0,ERR))","v":37581.129999999997},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!G886","v":0},{"$f":"SUM(F884:F885)","v":1817901.5399999998},{"$f":"Adjustments!T876","v":0},null,{"$f":"SUM(I884:I885)","v":1817901.5399999998},{"$f":"+I886-'ROR-Model'!I886","v":0},null,null,{"$f":"SUM(M884:M885)","v":1780320.41},{"$f":"SUM(N884:N885)","v":37581.129999999997},null,null,{"$f":"SUM(Q884:Q885)","v":1780320.41},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":37581.129999999997},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y886)","v":1780320.41},null,877]
[null,null,null,null,{"$f":"+G887-Adjustments!G887","v":0},null,null,null,null,{"$f":"+I887-'ROR-Model'!I887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!G888","v":0},null,null,null,null,{"$f":"+I888-'ROR-Model'!I888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!G889","v":0},{"$f":"EXPENSES!F371","v":1017867.0899999999},{"$f":"Adjustments!T878","v":0},null,{"$f":"SUM(F889:H889)","v":1017867.0899999999},{"$f":"+I889-'ROR-Model'!I889","v":0},null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":1017867.0899999999},{"$f":"VLOOKUP($L889,$L$2:$N$7,3,FALSE)*I889","v":0},null,"G",{"$f":"IF(P889=\"G\",M889,IF(P889=\"PT\",0,ERR))","v":1017867.0899999999},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y889)","v":1017867.0899999999},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!G890","v":0},{"$f":"EXPENSES!F372","v":35420.370000000003},{"$f":"Adjustments!T879","v":0},null,{"$f":"SUM(F890:H890)","v":35420.370000000003},{"$f":"+I890-'ROR-Model'!I890","v":0},null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":35420.370000000003},null,"G",{"$f":"IF(P890=\"G\",M890,IF(P890=\"PT\",0,ERR))","v":0},{"$f":"IF(P890=\"PT\",M890,IF(P890=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S890=\"G\",N890,IF(S890=\"PT\",0,ERR))","v":35420.370000000003},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!G891","v":0},{"$f":"SUM(F889:F890)","v":1053287.46},{"$f":"Adjustments!T880","v":0},null,{"$f":"SUM(I889:I890)","v":1053287.46},{"$f":"+I891-'ROR-Model'!I891","v":0},null,null,{"$f":"SUM(M889:M890)","v":1017867.0899999999},{"$f":"SUM(N889:N890)","v":35420.370000000003},null,null,{"$f":"SUM(Q889:Q890)","v":1017867.0899999999},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":35420.370000000003},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y891)","v":1017867.0899999999},null,882]
[null,null,null,null,{"$f":"+G892-Adjustments!G892","v":26950675.52},null,null,null,null,{"$f":"+I892-'ROR-Model'!I892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!G893","v":0},null,null,null,null,{"$f":"+I893-'ROR-Model'!I893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!G894","v":0},{"$f":"EXPENSES!F375","v":0},{"$f":"Adjustments!T882","v":0},null,{"$f":"SUM(F894:H894)","v":0},{"$f":"+I894-'ROR-Model'!I894","v":0},null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":0},{"$f":"VLOOKUP($L894,$L$2:$N$7,3,FALSE)*I894","v":0},null,"G",{"$f":"IF(P894=\"G\",M894,IF(P894=\"PT\",0,ERR))","v":0},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y894)","v":0},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!G895","v":0},{"$f":"EXPENSES!F376","v":0},{"$f":"Adjustments!T883","v":0},null,{"$f":"SUM(F895:H895)","v":0},{"$f":"+I895-'ROR-Model'!I895","v":0},null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":0},null,"G",{"$f":"IF(P895=\"G\",M895,IF(P895=\"PT\",0,ERR))","v":0},{"$f":"IF(P895=\"PT\",M895,IF(P895=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S895=\"G\",N895,IF(S895=\"PT\",0,ERR))","v":0},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!G896","v":0},{"$f":"SUM(F894:F895)","v":0},{"$f":"Adjustments!T884","v":0},null,{"$f":"SUM(I894:I895)","v":0},{"$f":"+I896-'ROR-Model'!I896","v":0},null,null,{"$f":"SUM(M894:M895)","v":0},{"$f":"SUM(N894:N895)","v":0},null,null,{"$f":"SUM(Q894:Q895)","v":0},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":0},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y896)","v":0},null,887]
[null,null,null,null,{"$f":"+G897-Adjustments!G897","v":0},null,null,null,null,{"$f":"+I897-'ROR-Model'!I897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!G898","v":0},null,null,null,null,{"$f":"+I898-'ROR-Model'!I898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!G899","v":-5185.9118248195737},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":50338862.690000005},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":-5185.9118248195737},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},50333676.77817519,{"$f":"+I899-'ROR-Model'!I899","v":0},null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":50333676.77817519},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":50333676.77817519},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$f":"T894+T889+T884+T879+T874+T869+T864+T859+T854+T849+T844+T839","v":0},{"$f":"U894+U889+U884+U879+U874+U869+U864+U859+U854+U849+U844+U839","v":0},null,{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":50333676.77817519},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!G900","v":-12003.763077263706},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":1960630.7999999998},-12003.763077263706,0,1948627.0369227361,{"$f":"+I900-'ROR-Model'!I900","v":0},null,null,{"$f":"M895+M890+M885+M880+M875+M870+M865+M860+M855+M850+M845+M840","v":0},{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":1948627.0369227361},null,null,{"$f":"Q895+Q890+Q885+Q880+Q875+Q870+Q865+Q860+Q855+Q850+Q845+Q840","v":0},{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},null,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":1948627.0369227361},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!G901","v":0},null,null,null,null,{"$f":"+I901-'ROR-Model'!I901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!G902","v":-17189.674902083352},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":52299493.490000002},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":-17189.674902083352},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":52282303.815097928},{"$f":"+I902-'ROR-Model'!I902","v":0},null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":50333676.77817519},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":1948627.0369227361},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":50333676.77817519},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":1948627.0369227361},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y902)","v":50333676.77817519},null,893]
[null,null,null,null,{"$f":"+G903-Adjustments!G903","v":0},null,null,null,null,{"$f":"+I903-'ROR-Model'!I903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,{"$f":"+G904-Adjustments!G904","v":0},null,null,null,null,{"$f":"+I904-'ROR-Model'!I904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!G905","v":-28042719.117023125},{"$f":"F650+F753+F806+F834+F902","v":166587040.83000001},{"$f":"G650+G753+G806+G834+G902","v":-28042719.117023125},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":138544321.7129769},{"$f":"+I905-'ROR-Model'!I905","v":0},null,null,{"$f":"M650+M753+M806+M834+M902","v":132506597.50264139},{"$f":"N650+N753+N806+N834+N902","v":6037724.2103354838},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":132506597.50264139},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":6037724.2103354838},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y905)","v":132506597.50264139},null,896]
[null,null,null,null,{"$f":"+G906-Adjustments!G906","v":0},null,null,null,null,{"$f":"+I906-'ROR-Model'!I906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,{"$f":"+G907-Adjustments!G907","v":0},null,null,null,null,{"$f":"+I907-'ROR-Model'!I907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!G908","v":0},null,null,null,null,{"$f":"+I908-'ROR-Model'!I908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,899]
[null,null,null,null,{"$f":"+G909-Adjustments!G909","v":0},null,null,null,null,{"$f":"+I909-'ROR-Model'!I909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!G910","v":0},null,null,null,null,{"$f":"+I910-'ROR-Model'!I910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$f":"+G911-Adjustments!G911","v":0},null,null,null,null,{"$f":"+I911-'ROR-Model'!I911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!G912","v":0},null,null,null,null,{"$f":"+I912-'ROR-Model'!I912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!G913","v":0},{"$f":"EXPENSES!F388","v":686814.74000000011},{"$f":"+Adjustments!T900","v":0},null,{"$f":"SUM($F$913:$H$913)","v":686814.74000000011},{"$f":"+I913-'ROR-Model'!I913","v":0},null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":661116.64673840557},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":25698.093261594524},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":661116.64673840557},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":25698.093261594524},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y913)","v":661116.64673840557},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!G914","v":0},{"$f":"EXPENSES!F389","v":1729055.22},{"$f":"+Adjustments!T901","v":0},null,{"$f":"SUM($F$914:$H$914)","v":1729055.22},{"$f":"+I914-'ROR-Model'!I914","v":0},null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":1729055.22},null,"G",{"$f":"IF(P914=\"G\",M914,IF(P914=\"PT\",0,ERR))","v":0},{"$f":"IF(P914=\"PT\",M914,IF(P914=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S914=\"G\",N914,IF(S914=\"PT\",0,ERR))","v":1729055.22},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!G915","v":0},{"$f":"EXPENSES!F390","v":45113606.609999999},{"$f":"+Adjustments!T902","v":0},null,{"$f":"SUM($F$915:$H$915)","v":45113606.609999999},{"$f":"+I915-'ROR-Model'!I915","v":0},null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":45113606.609999999},{"$f":"VLOOKUP($L915,$L$2:$N$7,3,FALSE)*I915","v":0},null,"G",{"$f":"IF(P915=\"G\",M915,IF(P915=\"PT\",0,ERR))","v":45113606.609999999},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y915)","v":45113606.609999999},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!G916","v":0},{"$f":"EXPENSES!F391","v":6276732.9199999999},{"$f":"+Adjustments!T903","v":0},null,{"$f":"SUM($F$916:$H$916)","v":6276732.9199999999},{"$f":"+I916-'ROR-Model'!I916","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":6061162.8983960869},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":215570.02160391281},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":6061162.8983960869},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":215570.02160391281},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y916)","v":6061162.8983960869},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!G917","v":0},{"$f":"SUM(F913:F916)","v":53806209.490000002},{"$f":"SUM(G913:G916)","v":0},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":53806209.490000002},{"$f":"+I917-'ROR-Model'!I917","v":0},null,null,{"$f":"SUM(M913:M916)","v":51835886.155134492},{"$f":"SUM(N913:N916)","v":1970323.3348655072},null,null,{"$f":"SUM(Q913:Q916)","v":51835886.155134492},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":1944625.2416039128},{"$f":"SUM(U913:U916)","v":25698.093261594524},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y917)","v":51835886.155134492},null,908]
[null,null,null,null,{"$f":"+G918-Adjustments!G918","v":0},null,null,null,null,{"$f":"+I918-'ROR-Model'!I918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!G919","v":0},null,null,null,null,{"$f":"+I919-'ROR-Model'!I919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!G920","v":0},{"$f":"EXPENSES!F395","v":18713.870000000003},{"$f":"+Adjustments!T907","v":0},null,{"$f":"SUM($F$920:$H$920)","v":18713.870000000003},{"$f":"+I920-'ROR-Model'!I920","v":0},null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":18013.665492820448},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":700.20450717955748},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":18013.665492820448},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":700.20450717955748},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y920)","v":18013.665492820448},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!G921","v":0},{"$f":"EXPENSES!F396","v":0},{"$f":"+Adjustments!T908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},{"$f":"+I921-'ROR-Model'!I921","v":0},null,"Wyoming",{"$f":"VLOOKUP($L921,$L$2:$N$7,2,FALSE)*I921","v":0},{"$f":"VLOOKUP($L921,$L$2:$N$7,3,FALSE)*I921","v":0},null,"G",{"$f":"IF(P921=\"G\",M921,IF(P921=\"PT\",0,ERR))","v":0},{"$f":"IF(P921=\"PT\",M921,IF(P921=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S921=\"G\",N921,IF(S921=\"PT\",0,ERR))","v":0},{"$f":"IF(S921=\"PT\",N921,IF(S921=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!G922","v":0},{"$f":"EXPENSES!F397","v":0},{"$f":"+Adjustments!T909","v":0},null,{"$f":"SUM($F$922:$H$922)","v":0},{"$f":"+I922-'ROR-Model'!I922","v":0},null,"Utah",{"$f":"VLOOKUP($L922,$L$2:$N$7,2,FALSE)*I922","v":0},{"$f":"VLOOKUP($L922,$L$2:$N$7,3,FALSE)*I922","v":0},null,"G",{"$f":"IF(P922=\"G\",M922,IF(P922=\"PT\",0,ERR))","v":0},{"$f":"IF(P922=\"PT\",M922,IF(P922=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S922=\"G\",N922,IF(S922=\"PT\",0,ERR))","v":0},{"$f":"IF(S922=\"PT\",N922,IF(S922=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y922)","v":0},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!G923","v":0},{"$f":"EXPENSES!F398","v":0},{"$f":"+Adjustments!T910","v":0},null,{"$f":"SUM($F$923:$H$923)","v":0},{"$f":"+I923-'ROR-Model'!I923","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L923,$L$2:$N$7,2,FALSE)*I923","v":0},{"$f":"VLOOKUP($L923,$L$2:$N$7,3,FALSE)*I923","v":0},null,"G",{"$f":"IF(P923=\"G\",M923,IF(P923=\"PT\",0,ERR))","v":0},{"$f":"IF(P923=\"PT\",M923,IF(P923=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S923=\"G\",N923,IF(S923=\"PT\",0,ERR))","v":0},{"$f":"IF(S923=\"PT\",N923,IF(S923=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!G924","v":0},{"$f":"SUM(F920:F923)","v":18713.870000000003},{"$f":"SUM(G920:G923)","v":0},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":18713.870000000003},{"$f":"+I924-'ROR-Model'!I924","v":0},null,null,{"$f":"SUM(M920:M923)","v":18013.665492820448},{"$f":"SUM(N920:N923)","v":700.20450717955748},null,null,{"$f":"SUM(Q920:Q923)","v":18013.665492820448},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":700.20450717955748},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y924)","v":18013.665492820448},null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!G925","v":0},null,null,null,null,{"$f":"+I925-'ROR-Model'!I925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!G926","v":0},{"$f":"F917+F924","v":53824923.359999999},{"$f":"G917+G924","v":0},0,53824923.359999999,{"$f":"+I926-'ROR-Model'!I926","v":0},null,null,{"$f":"M917+M924","v":51853899.820627309},{"$f":"N917+N924","v":1971023.5393726868},null,null,{"$f":"Q917+Q924","v":51853899.820627309},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":1944625.2416039128},{"$f":"U917+U924","v":26398.297768774082},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y926)","v":51853899.820627309},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!G927","v":0},{"$f":"F918+F925","v":0},0,0,0,{"$f":"+I927-'ROR-Model'!I927","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!G928","v":0},null,null,null,null,{"$f":"+I928-'ROR-Model'!I928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!G929","v":0},null,null,null,null,{"$f":"+I929-'ROR-Model'!I929","v":0},null,null,null,null,null,"G",{"$f":"IF(P929=\"G\",M929,IF(P929=\"PT\",0,ERR))","v":0},{"$f":"IF(P929=\"PT\",M929,IF(P929=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S929=\"G\",N929,IF(S929=\"PT\",0,ERR))","v":0},{"$f":"IF(S929=\"PT\",N929,IF(S929=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!G930","v":0},{"$f":"EXPENSES!F405","v":0},{"$f":"+Adjustments!T917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},{"$f":"+I930-'ROR-Model'!I930","v":0},null,"Sales",{"$f":"VLOOKUP($L930,$L$2:$N$7,2,FALSE)*I930","v":0},{"$f":"VLOOKUP($L930,$L$2:$N$7,3,FALSE)*I930","v":0},null,"G",{"$f":"IF(P930=\"G\",M930,IF(P930=\"PT\",0,ERR))","v":0},{"$f":"IF(P930=\"PT\",M930,IF(P930=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S930=\"G\",N930,IF(S930=\"PT\",0,ERR))","v":0},{"$f":"IF(S930=\"PT\",N930,IF(S930=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!G931","v":0},{"$f":"EXPENSES!F406","v":508865.46},{"$f":"+Adjustments!T918","v":0},null,{"$f":"SUM($F$931:$H$931)","v":508865.46},{"$f":"+I931-'ROR-Model'!I931","v":0},null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":508865.46},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":0},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":508865.46},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!G932","v":0},{"$f":"EXPENSES!F407","v":15471391.220000003},{"$f":"+Adjustments!T919","v":0},null,{"$f":"SUM($F$932:$H$932)","v":15471391.220000003},{"$f":"+I932-'ROR-Model'!I932","v":0},null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":15471391.220000003},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":0},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":15471391.220000003},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y932)","v":15471391.220000003},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!G933","v":0},{"$f":"EXPENSES!F408","v":1633226.07},{"$f":"+Adjustments!T920","v":0},null,{"$f":"SUM($F$933:$H$933)","v":1633226.07},{"$f":"+I933-'ROR-Model'!I933","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1577134.0578527041},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":56092.012147296147},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1577134.0578527041},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":56092.012147296147},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y933)","v":1577134.0578527041},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!G934","v":0},{"$f":"SUM(F930:F933)","v":17613482.750000004},{"$f":"SUM(G930:G933)","v":0},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":17613482.750000004},{"$f":"+I934-'ROR-Model'!I934","v":0},null,null,{"$f":"SUM(M930:M933)","v":17048525.277852707},{"$f":"SUM(N930:N933)","v":564957.47214729618},null,null,{"$f":"SUM(Q930:Q933)","v":17048525.277852707},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":564957.47214729618},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y934)","v":17048525.277852707},null,925]
[null,null,null,null,{"$f":"+G935-Adjustments!G935","v":0},null,null,null,null,{"$f":"+I935-'ROR-Model'!I935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!G936","v":415800.78677363973},{"$f":"EXPENSES!F411","v":31810910.389999997},{"$f":"+Adjustments!T923","v":415800.78677363973},{"$f":"Taxes!C39","v":540958.19011115283},{"$f":"SUM($F$936:$H$936)","v":32767669.36688479},{"$f":"+I936-'ROR-Model'!I936","v":0},null,null,{"$f":"Taxes!D35","v":33645426.168681733},{"$f":"Taxes!E35","v":-33843617.710982554},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":33645426.168681733},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$23","v":0},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-33843617.710982554},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$23","v":42942.930347124369},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y936)","v":33645426.168681733},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!G937","v":0},null,null,null,null,{"$f":"+I937-'ROR-Model'!I937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!G938","v":0},{"$f":"EXPENSES!F413","v":-1595895},{"$f":"+Adjustments!T925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":-1595895},{"$f":"+I938-'ROR-Model'!I938","v":0},null,null,null,null,null,"G",{"$f":"IF(P938=\"G\",M938,IF(P938=\"PT\",0,ERR))","v":0},{"$f":"IF(P938=\"PT\",M938,IF(P938=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S938=\"G\",N938,IF(S938=\"PT\",0,ERR))","v":0},{"$f":"IF(S938=\"PT\",N938,IF(S938=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!G939","v":26950675.52},null,null,null,null,{"$f":"+I939-'ROR-Model'!I939","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!G940","v":0},{"$f":"EXPENSES!F415","v":3508145.75},{"$f":"+Adjustments!T927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":3508145.75},{"$f":"+I940-'ROR-Model'!I940","v":0},null,null,null,null,null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y940)","v":0},null,931]
[null,null,null,null,{"$f":"+G941-Adjustments!G941","v":0},null,null,null,null,{"$f":"+I941-'ROR-Model'!I941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!G942","v":0},{"$f":"EXPENSES!F417","v":0},{"$f":"+Adjustments!T929","v":0},null,{"$f":"SUM($F$942:$H$942)","v":0},{"$f":"+I942-'ROR-Model'!I942","v":0},null,null,null,null,null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y942)","v":0},null,933]
[null,null,null,null,{"$f":"+G943-Adjustments!G943","v":0},null,null,null,null,{"$f":"+I943-'ROR-Model'!I943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!G944","v":0},{"$f":"EXPENSES!F419","v":0},{"$f":"+Adjustments!T931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},{"$f":"+I944-'ROR-Model'!I944","v":0},null,null,null,null,null,"G",{"$f":"IF(P944=\"G\",M944,IF(P944=\"PT\",0,ERR))","v":0},{"$f":"IF(P944=\"PT\",M944,IF(P944=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S944=\"G\",N944,IF(S944=\"PT\",0,ERR))","v":0},{"$f":"IF(S944=\"PT\",N944,IF(S944=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y944)","v":0},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!G945","v":0},null,null,null,null,{"$f":"+I945-'ROR-Model'!I945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,{"$f":"+G946-Adjustments!G946","v":0},null,null,null,null,{"$f":"+I946-'ROR-Model'!I946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!G947","v":0},null,null,null,null,{"$f":"+I947-'ROR-Model'!I947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,{"$f":"+G948-Adjustments!G948","v":0},null,null,null,null,{"$f":"+I948-'ROR-Model'!I948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$f":"+G949-Adjustments!G949","v":0},null,null,null,null,{"$f":"+I949-'ROR-Model'!I949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!G950","v":415800.78677363973},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":51336643.890000001},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":415800.78677363973},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":540958.19011115283},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":52293402.866884798},{"$f":"+I950-'ROR-Model'!I950","v":0},null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":50693951.44653444},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-33278660.238835257},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":50693951.44653444},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":0},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-33278660.238835257},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":42942.930347124369},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y950)","v":50693951.44653444},null,941]
[null,null,null,null,{"$f":"+G951-Adjustments!G951","v":0},null,null,null,null,{"$f":"+I951-'ROR-Model'!I951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,{"$f":"+G952-Adjustments!G952","v":0},null,null,null,null,{"$f":"+I952-'ROR-Model'!I952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!G953","v":415800.78677363973},{"$f":"F926+F950","v":105161567.25},{"$f":"G926+G950","v":415800.78677363973},{"$f":"H926+H950","v":540958.19011115283},{"$f":"I926+I950","v":106118326.2268848},{"$f":"+I953-'ROR-Model'!I953","v":0},null,null,{"$f":"M926+M950","v":102547851.26716176},{"$f":"N926+N950","v":-31307636.69946257},null,null,{"$f":"Q926+Q950","v":102547851.26716176},{"$f":"R926+R950","v":0},null,{"$f":"T926+T950","v":-31334034.997231342},{"$f":"U926+U950","v":69341.228115898455},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y953)","v":102547851.26716176},null,944]
[null,null,null,null,{"$f":"+G954-Adjustments!G954","v":0},null,null,null,null,{"$f":"+I954-'ROR-Model'!I954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,{"$f":"+G955-Adjustments!G955","v":0},null,null,null,null,{"$f":"+I955-'ROR-Model'!I955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!G956","v":-27626918.330249485},{"$f":"F640+F905+F953","v":852938088.6751684},{"$f":"G640+G905+G953","v":-27626918.330249485},{"$f":"H640+H905+H953","v":540958.19011115283},{"$f":"I640+I905+I953","v":825852128.53503013},{"$f":"+I956-'ROR-Model'!I956","v":0},null,null,{"$f":"M640+M905+M953","v":795248892.9946214},{"$f":"N640+N905+N953","v":-4274876.1187769845},null,null,{"$f":"Q640+Q905+Q953","v":235054448.76980317},{"$f":"R640+R905+R953","v":560194444.22481823},null,{"$f":"T640+T905+T953","v":-25296310.786895856},{"$f":"U640+U905+U953","v":21064377.598465998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y956)","v":235054448.76980317},null,947]
[null,null,null,null,{"$f":"+G957-Adjustments!G957","v":0},null,null,null,null,{"$f":"+I957-'ROR-Model'!I957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!G958","v":0},null,null,null,null,{"$f":"+I958-'ROR-Model'!I958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!G959","v":0},null,null,null,null,{"$f":"+I959-'ROR-Model'!I959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!G960","v":0},null,null,null,null,{"$f":"+I960-'ROR-Model'!I960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!G961","v":0},null,null,null,null,{"$f":"+I961-'ROR-Model'!I961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!G962","v":0},null,null,null,null,{"$f":"+I962-'ROR-Model'!I962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!G963","v":0},null,null,null,null,{"$f":"+I963-'ROR-Model'!I963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!G964","v":0},null,null,null,null,{"$f":"+I964-'ROR-Model'!I964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!G965","v":0},null,null,null,null,{"$f":"+I965-'ROR-Model'!I965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!G966","v":0},{"$f":"'Rate Base'!$T$15","v":10883.08},{"$f":"+Adjustments!T950","v":0},null,{"$f":"SUM(F966:H966)","v":10883.08},{"$f":"+I966-'ROR-Model'!I966","v":0},null,"Wyoming",{"$f":"VLOOKUP($L966,$L$2:$N$7,2,FALSE)*I966","v":0},{"$f":"VLOOKUP($L966,$L$2:$N$7,3,FALSE)*I966","v":10883.08},null,"G",{"$f":"IF(P966=\"G\",M966,IF(P966=\"PT\",0,ERR))","v":0},{"$f":"IF(P966=\"PT\",M966,IF(P966=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S966=\"G\",N966,IF(S966=\"PT\",0,ERR))","v":10883.08},{"$f":"IF(S966=\"PT\",N966,IF(S966=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!G967","v":0},{"$f":"'Rate Base'!$T$16","v":58742.880000000005},{"$f":"+Adjustments!T951","v":0},null,{"$f":"SUM(F967:H967)","v":58742.880000000005},{"$f":"+I967-'ROR-Model'!I967","v":0},null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":58742.880000000005},{"$f":"VLOOKUP($L967,$L$2:$N$7,3,FALSE)*I967","v":0},null,"G",{"$f":"IF(P967=\"G\",M967,IF(P967=\"PT\",0,ERR))","v":58742.880000000005},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y967)","v":58742.880000000005},null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!G968","v":0},null,null,null,null,{"$f":"+I968-'ROR-Model'!I968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!G969","v":0},{"$f":"SUM(F966:F967)","v":69625.960000000006},{"$f":"SUM(G966:G967)","v":0},null,{"$f":"SUM(I966:I967)","v":69625.960000000006},{"$f":"+I969-'ROR-Model'!I969","v":0},null,null,{"$f":"SUM(M966:M967)","v":58742.880000000005},{"$f":"SUM(N966:N967)","v":10883.08},null,null,{"$f":"SUM(Q966:Q967)","v":58742.880000000005},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":10883.08},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":58742.880000000005},null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!G970","v":0},null,null,null,null,{"$f":"+I970-'ROR-Model'!I970","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!G971","v":0},null,null,null,null,{"$f":"+I971-'ROR-Model'!I971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!G972","v":-394814.74346999993},{"$f":"'Rate Base'!$T$21","v":6266900.6900000004},{"$f":"+Adjustments!T956","v":-394814.74346999993},null,{"$f":"SUM(F972:H972)","v":5872085.9465300003},{"$f":"+I972-'ROR-Model'!I972","v":0},null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5652373.9870953113},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":219711.95943468902},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5652373.9870953113},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":219711.95943468902},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y972)","v":5652373.9870953113},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!G973","v":-90566.783370000005},{"$f":"'Rate Base'!$T$22","v":1437567.99},{"$f":"+Adjustments!T957","v":-90566.783370000005},null,1347001.2066299999,{"$f":"+I973-'ROR-Model'!I973","v":0},null,"Sales",1296601.3526148428,50399.854015157114,null,"G",1296601.3526148428,0,"PT",0,50399.854015157114,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y973)","v":1296601.3526148428},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!G974","v":-3287043.51003},{"$f":"'Rate Base'!$T$23","v":52175293.810000002},{"$f":"+Adjustments!T958","v":-3287043.51003},null,48888250.299970001,{"$f":"+I974-'ROR-Model'!I974","v":0},null,"Sales",47059030.945119224,1829219.3548507788,null,"G",47059030.945119224,0,"PT",0,1829219.3548507788,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y974)","v":47059030.945119224},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!G975","v":-1084630.4834399999},{"$f":"'Rate Base'!$T$24","v":17216356.879999999},{"$f":"+Adjustments!T959","v":-1084630.4834399999},null,16131726.396559998,{"$f":"+I975-'ROR-Model'!I975","v":0},null,"Sales",15528136.250242922,603590.14631707664,null,"G",15528136.250242922,0,"PT",0,603590.14631707664,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y975)","v":15528136.250242922},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!G976","v":-169710.41556000002},{"$f":"'Rate Base'!$T$25","v":2693816.12},{"$f":"+Adjustments!T960","v":-169710.41556000002},null,2524105.70444,{"$f":"+I976-'ROR-Model'!I976","v":0},null,"Sales",2429662.9092914541,94442.795148545963,null,"G",2429662.9092914541,0,"PT",0,94442.795148545963,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y976)","v":2429662.9092914541},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!G977","v":-3591.9267300000001},{"$f":"'Rate Base'!$T$26","v":57014.71},{"$f":"+Adjustments!T961","v":-3591.9267300000001},null,53422.78327,{"$f":"+I977-'ROR-Model'!I977","v":0},null,"Sales",51423.898291546553,1998.8849784534493,null,"G",51423.898291546553,0,"PT",0,1998.8849784534493,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y977)","v":51423.898291546553},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!G978","v":-7634.7576899999976},{"$f":"'Rate Base'!$T$27","v":121186.63},{"$f":"+Adjustments!T962","v":-7634.7576899999976},null,113551.87231000001,{"$f":"+I978-'ROR-Model'!I978","v":0},null,"Sales",109303.17694179773,4248.6953682022786,null,"G",109303.17694179773,0,"PT",0,4248.6953682022786,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y978)","v":109303.17694179773},null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!G979","v":0},null,null,null,null,{"$f":"+I979-'ROR-Model'!I979","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!G980","v":-5037992.62029},{"$f":"SUM(F972:F978)","v":79968136.829999998},{"$f":"SUM(G972:G978)","v":-5037992.62029},null,{"$f":"SUM(I972:I978)","v":74930144.209709987},{"$f":"+I980-'ROR-Model'!I980","v":0},null,null,{"$f":"SUM(M972:M978)","v":72126532.519597098},{"$f":"SUM(N972:N978)","v":2803611.6901129037},null,null,{"$f":"SUM(Q972:Q978)","v":72126532.519597098},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2803611.6901129037},null,{"$f":"SUM(W972:W978)","v":72126532.519597098},null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!G981","v":0},null,null,null,null,{"$f":"+I981-'ROR-Model'!I981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!G982","v":0},null,null,null,null,{"$f":"+I982-'ROR-Model'!I982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"374","Land & Land Rights",null,{"$f":"+G983-Adjustments!G983","v":0},null,null,null,null,{"$f":"+I983-'ROR-Model'!I983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,"Wyoming",{"$f":"+G984-Adjustments!G984","v":-20656.903333333321},{"$f":"'Rate Base'!$T$33","v":400188.28},{"$f":"+Adjustments!T968","v":-20656.903333333321},null,{"$f":"SUM(F984:H984)","v":379531.37666666671},{"$f":"+I984-'ROR-Model'!I984","v":0},null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":379531.37666666671},null,"G",{"$f":"IF(P984=\"G\",M984,IF(P984=\"PT\",0,ERR))","v":0},{"$f":"IF(P984=\"PT\",M984,IF(P984=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S984=\"G\",N984,IF(S984=\"PT\",0,ERR))","v":379531.37666666671},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y984)","v":0},null,975]
[null,null,null,"Utah",{"$f":"+G985-Adjustments!G985","v":-974737.96791666374},{"$f":"'Rate Base'!$T$34","v":16771388.119999999},{"$f":"+Adjustments!T969","v":-974737.96791666374},null,{"$f":"SUM(F985:H985)","v":15796650.152083335},{"$f":"+I985-'ROR-Model'!I985","v":0},null,"Utah",{"$f":"VLOOKUP($L985,$L$2:$N$7,2,FALSE)*I985","v":15796650.152083335},{"$f":"VLOOKUP($L985,$L$2:$N$7,3,FALSE)*I985","v":0},null,"G",{"$f":"IF(P985=\"G\",M985,IF(P985=\"PT\",0,ERR))","v":15796650.152083335},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S985=\"G\",N985,IF(S985=\"PT\",0,ERR))","v":0},{"$f":"IF(S985=\"PT\",N985,IF(S985=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y985)","v":15796650.152083335},null,976]
[null,null,null,"Total",{"$f":"+G986-Adjustments!G986","v":-995394.87124999706},{"$f":"SUM(F984:F985)","v":17171576.399999999},{"$f":"SUM(G984:G985)","v":-995394.87124999706},null,{"$f":"SUM(I984:I985)","v":16176181.528750002},{"$f":"+I986-'ROR-Model'!I986","v":0},null,null,{"$f":"SUM(M984:M985)","v":15796650.152083335},{"$f":"SUM(N984:N985)","v":379531.37666666671},null,null,{"$f":"SUM(Q984:Q985)","v":15796650.152083335},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":379531.37666666671},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"SUM(W984:W985)","v":15796650.152083335},null,977]
[null,null,null,null,{"$f":"+G987-Adjustments!G987","v":0},null,null,null,null,{"$f":"+I987-'ROR-Model'!I987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"375","Structures & Improvements",null,{"$f":"+G988-Adjustments!G988","v":0},null,null,null,null,{"$f":"+I988-'ROR-Model'!I988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,"Wyoming",{"$f":"+G989-Adjustments!G989","v":-160120.68083333329},{"$f":"'Rate Base'!$T$38","v":943906.23},{"$f":"+Adjustments!T973","v":-160120.68083333329},null,{"$f":"SUM(F989:H989)","v":783785.54916666669},{"$f":"+I989-'ROR-Model'!I989","v":0},null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":783785.54916666669},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":0},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":783785.54916666669},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y989)","v":0},null,980]
[null,null,null,"Utah",{"$f":"+G990-Adjustments!G990","v":-2064957.3433333356},{"$f":"'Rate Base'!$T$39","v":15006285.34},{"$f":"+Adjustments!T974","v":-2064957.3433333356},null,{"$f":"SUM(F990:H990)","v":12941327.996666664},{"$f":"+I990-'ROR-Model'!I990","v":0},null,"Utah",{"$f":"VLOOKUP($L990,$L$2:$N$7,2,FALSE)*I990","v":12941327.996666664},{"$f":"VLOOKUP($L990,$L$2:$N$7,3,FALSE)*I990","v":0},null,"G",{"$f":"IF(P990=\"G\",M990,IF(P990=\"PT\",0,ERR))","v":12941327.996666664},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S990=\"G\",N990,IF(S990=\"PT\",0,ERR))","v":0},{"$f":"IF(S990=\"PT\",N990,IF(S990=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y990)","v":12941327.996666664},null,981]
[null,null,null,"Total",{"$f":"+G991-Adjustments!G991","v":-2225078.0241666688},{"$f":"SUM(F989:F990)","v":15950191.57},{"$f":"SUM(G989:G990)","v":-2225078.0241666688},null,{"$f":"SUM(I989:I990)","v":13725113.545833331},{"$f":"+I991-'ROR-Model'!I991","v":0},null,null,{"$f":"SUM(M989:M990)","v":12941327.996666664},{"$f":"SUM(N989:N990)","v":783785.54916666669},null,null,{"$f":"SUM(Q989:Q990)","v":12941327.996666664},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":783785.54916666669},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"SUM(W989:W990)","v":12941327.996666664},null,982]
[null,null,null,null,{"$f":"+G992-Adjustments!G992","v":0},null,null,null,null,{"$f":"+I992-'ROR-Model'!I992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"376","Mains",null,{"$f":"+G993-Adjustments!G993","v":0},null,null,null,null,{"$f":"+I993-'ROR-Model'!I993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G994-Adjustments!G994","v":0},null,null,null,null,{"$f":"+I994-'ROR-Model'!I994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,985]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G995-Adjustments!G995","v":0},null,null,null,null,{"$f":"+I995-'ROR-Model'!I995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,986]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G996-Adjustments!G996","v":0},null,null,null,null,{"$f":"+I996-'ROR-Model'!I996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,987]
[null,null,null,"Total Wyoming",{"$f":"+G997-Adjustments!G997","v":-921437.82791666687},{"$f":"'Rate Base'!$T$46","v":34870592.899999999},{"$f":"+Adjustments!T981","v":-921437.82791666687},null,{"$f":"SUM(F997:H997)","v":33949155.072083332},{"$f":"+I997-'ROR-Model'!I997","v":0},null,"Wyoming",{"$f":"VLOOKUP($L997,$L$2:$N$7,2,FALSE)*I997","v":0},{"$f":"VLOOKUP($L997,$L$2:$N$7,3,FALSE)*I997","v":33949155.072083332},null,"G",{"$f":"IF(P997=\"G\",M997,IF(P997=\"PT\",0,ERR))","v":0},{"$f":"IF(P997=\"PT\",M997,IF(P997=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S997=\"G\",N997,IF(S997=\"PT\",0,ERR))","v":33949155.072083332},{"$f":"IF(S997=\"PT\",N997,IF(S997=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y997)","v":0},null,988]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G998-Adjustments!G998","v":0},null,null,null,null,{"$f":"+I998-'ROR-Model'!I998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G999-Adjustments!G999","v":0},null,null,null,null,{"$f":"+I999-'ROR-Model'!I999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1000-Adjustments!G1000","v":0},null,null,null,null,{"$f":"+I1000-'ROR-Model'!I1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,991]
[null,null,null,"Total Utah",{"$f":"+G1001-Adjustments!G1001","v":-45321755.156666517},{"$f":"'Rate Base'!$T$50","v":1211569342.9299998},{"$f":"+Adjustments!T985","v":-45321755.156666517},null,{"$f":"SUM(F1001:H1001)","v":1166247587.7733333},{"$f":"+I1001-'ROR-Model'!I1001","v":0},null,"Utah",{"$f":"VLOOKUP($L1001,$L$2:$N$7,2,FALSE)*I1001","v":1166247587.7733333},{"$f":"VLOOKUP($L1001,$L$2:$N$7,3,FALSE)*I1001","v":0},null,"G",{"$f":"IF(P1001=\"G\",M1001,IF(P1001=\"PT\",0,ERR))","v":1166247587.7733333},{"$f":"IF(P1001=\"PT\",M1001,IF(P1001=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1001=\"G\",N1001,IF(S1001=\"PT\",0,ERR))","v":0},{"$f":"IF(S1001=\"PT\",N1001,IF(S1001=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1001)","v":1166247587.7733333},null,992]
[null,null,null,"Total Mains",{"$f":"+G1002-Adjustments!G1002","v":-46243192.984583184},{"$f":"F1001+F997","v":1246439935.8299999},{"$f":"G1001+G997","v":-46243192.984583184},{"$f":"H1001+H997","v":0},{"$f":"I1001+I997","v":1200196742.8454165},{"$f":"+I1002-'ROR-Model'!I1002","v":0},null,null,{"$f":"M1001+M997","v":1166247587.7733333},{"$f":"N1001+N997","v":33949155.072083332},null,"G",{"$f":"Q1001+Q997","v":1166247587.7733333},{"$f":"R1001+R997","v":0},"G",{"$f":"T1001+T997","v":33949155.072083332},{"$f":"U1001+U997","v":0},null,{"$f":"W1001+W997","v":1166247587.7733333},null,993]
[null,null,null,null,{"$f":"+G1003-Adjustments!G1003","v":0},null,null,null,null,{"$f":"+I1003-'ROR-Model'!I1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1004-Adjustments!G1004","v":0},null,null,null,null,{"$f":"+I1004-'ROR-Model'!I1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Wyoming",{"$f":"+G1005-Adjustments!G1005","v":0},{"$f":"'Rate Base'!$T$54","v":0},{"$f":"+Adjustments!T989","v":0},null,{"$f":"SUM(F1005:H1005)","v":0},{"$f":"+I1005-'ROR-Model'!I1005","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1005,$L$2:$N$7,2,FALSE)*I1005","v":0},{"$f":"VLOOKUP($L1005,$L$2:$N$7,3,FALSE)*I1005","v":0},null,"G",{"$f":"IF(P1005=\"G\",M1005,IF(P1005=\"PT\",0,ERR))","v":0},{"$f":"IF(P1005=\"PT\",M1005,IF(P1005=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1005=\"G\",N1005,IF(S1005=\"PT\",0,ERR))","v":0},{"$f":"IF(S1005=\"PT\",N1005,IF(S1005=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1005)","v":0},null,996]
[null,null,null,"Utah",{"$f":"+G1006-Adjustments!G1006","v":-220013.6412499994},{"$f":"'Rate Base'!$T$55","v":18192571.449999999},{"$f":"+Adjustments!T990","v":-220013.6412499994},null,{"$f":"SUM(F1006:H1006)","v":17972557.80875},{"$f":"+I1006-'ROR-Model'!I1006","v":0},null,"Utah",{"$f":"VLOOKUP($L1006,$L$2:$N$7,2,FALSE)*I1006","v":17972557.80875},{"$f":"VLOOKUP($L1006,$L$2:$N$7,3,FALSE)*I1006","v":0},null,"G",{"$f":"IF(P1006=\"G\",M1006,IF(P1006=\"PT\",0,ERR))","v":17972557.80875},{"$f":"IF(P1006=\"PT\",M1006,IF(P1006=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1006=\"G\",N1006,IF(S1006=\"PT\",0,ERR))","v":0},{"$f":"IF(S1006=\"PT\",N1006,IF(S1006=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1006)","v":17972557.80875},null,997]
[null,null,null,"Total",{"$f":"+G1007-Adjustments!G1007","v":-220013.6412499994},{"$f":"SUM(F1005:F1006)","v":18192571.449999999},{"$f":"SUM(G1005:G1006)","v":-220013.6412499994},null,{"$f":"SUM(I1005:I1006)","v":17972557.80875},{"$f":"+I1007-'ROR-Model'!I1007","v":0},null,null,{"$f":"SUM(M1005:M1006)","v":17972557.80875},{"$f":"SUM(N1005:N1006)","v":0},null,null,{"$f":"SUM(Q1005:Q1006)","v":17972557.80875},{"$f":"SUM(R1005:R1006)","v":0},null,{"$f":"SUM(T1005:T1006)","v":0},{"$f":"SUM(U1005:U1006)","v":0},null,{"$f":"SUM(W1005:W1006)","v":17972557.80875},null,998]
[null,null,null,null,{"$f":"+G1008-Adjustments!G1008","v":0},null,null,null,null,{"$f":"+I1008-'ROR-Model'!I1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1009-Adjustments!G1009","v":0},null,null,null,null,{"$f":"+I1009-'ROR-Model'!I1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Wyoming",{"$f":"+G1010-Adjustments!G1010","v":-501644.38499999885},{"$f":"'Rate Base'!$T$59","v":6504342.4699999997},{"$f":"+Adjustments!T994","v":-501644.38499999885},null,{"$f":"SUM(F1010:H1010)","v":6002698.0850000009},{"$f":"+I1010-'ROR-Model'!I1010","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1010,$L$2:$N$7,2,FALSE)*I1010","v":0},{"$f":"VLOOKUP($L1010,$L$2:$N$7,3,FALSE)*I1010","v":6002698.0850000009},null,"G",{"$f":"IF(P1010=\"G\",M1010,IF(P1010=\"PT\",0,ERR))","v":0},{"$f":"IF(P1010=\"PT\",M1010,IF(P1010=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1010=\"G\",N1010,IF(S1010=\"PT\",0,ERR))","v":6002698.0850000009},{"$f":"IF(S1010=\"PT\",N1010,IF(S1010=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1010)","v":0},null,1001]
[null,null,null,"Utah",{"$f":"+G1011-Adjustments!G1011","v":-2005478.8933333158},{"$f":"'Rate Base'!$T$60","v":78668073.700000003},{"$f":"+Adjustments!T995","v":-2005478.8933333158},null,{"$f":"SUM(F1011:H1011)","v":76662594.806666687},{"$f":"+I1011-'ROR-Model'!I1011","v":0},null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":76662594.806666687},{"$f":"VLOOKUP($L1011,$L$2:$N$7,3,FALSE)*I1011","v":0},null,"G",{"$f":"IF(P1011=\"G\",M1011,IF(P1011=\"PT\",0,ERR))","v":76662594.806666687},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1011)","v":76662594.806666687},null,1002]
[null,null,null,"Total",{"$f":"+G1012-Adjustments!G1012","v":-2507123.2783333147},{"$f":"SUM(F1010:F1011)","v":85172416.170000002},{"$f":"SUM(G1010:G1011)","v":-2507123.2783333147},null,{"$f":"SUM(I1010:I1011)","v":82665292.891666681},{"$f":"+I1012-'ROR-Model'!I1012","v":0},null,null,{"$f":"SUM(M1010:M1011)","v":76662594.806666687},{"$f":"SUM(N1010:N1011)","v":6002698.0850000009},null,null,{"$f":"SUM(Q1010:Q1011)","v":76662594.806666687},{"$f":"SUM(R1010:R1011)","v":0},null,{"$f":"SUM(T1010:T1011)","v":6002698.0850000009},{"$f":"SUM(U1010:U1011)","v":0},null,{"$f":"SUM(W1010:W1011)","v":76662594.806666687},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!G1013","v":0},null,null,null,null,{"$f":"+I1013-'ROR-Model'!I1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"380","Services",null,{"$f":"+G1014-Adjustments!G1014","v":0},null,null,null,null,{"$f":"+I1014-'ROR-Model'!I1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!G1015","v":-450681.19041666575},{"$f":"'Rate Base'!$T$64","v":17129766.59},{"$f":"+Adjustments!T999","v":-450681.19041666575},null,{"$f":"SUM(F1015:H1015)","v":16679085.399583334},{"$f":"+I1015-'ROR-Model'!I1015","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":16679085.399583334},null,"G",{"$f":"IF(P1015=\"G\",M1015,IF(P1015=\"PT\",0,ERR))","v":0},{"$f":"IF(P1015=\"PT\",M1015,IF(P1015=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1015=\"G\",N1015,IF(S1015=\"PT\",0,ERR))","v":16679085.399583334},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!G1016","v":-12126688.77125001},{"$f":"'Rate Base'!$T$65","v":346375857.28000003},{"$f":"+Adjustments!T1000","v":-12126688.77125001},null,{"$f":"SUM(F1016:H1016)","v":334249168.50875002},{"$f":"+I1016-'ROR-Model'!I1016","v":0},null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":334249168.50875002},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":0},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":334249168.50875002},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1016)","v":334249168.50875002},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!G1017","v":-12577369.961666675},{"$f":"SUM(F1015:F1016)","v":363505623.87},{"$f":"SUM(G1015:G1016)","v":-12577369.961666675},null,{"$f":"SUM(I1015:I1016)","v":350928253.90833336},{"$f":"+I1017-'ROR-Model'!I1017","v":0},null,null,{"$f":"SUM(M1015:M1016)","v":334249168.50875002},{"$f":"SUM(N1015:N1016)","v":16679085.399583334},null,null,{"$f":"SUM(Q1015:Q1016)","v":334249168.50875002},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":16679085.399583334},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":334249168.50875002},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!G1018","v":0},null,null,null,null,{"$f":"+I1018-'ROR-Model'!I1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1019-Adjustments!G1019","v":0},null,null,null,null,{"$f":"+I1019-'ROR-Model'!I1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!G1020","v":-184348.94624999911},{"$f":"'Rate Base'!$T$69","v":8892452.8839999996},{"$f":"+Adjustments!T1004","v":-184348.94624999911},null,{"$f":"SUM(F1020:H1020)","v":8708103.9377500005},{"$f":"+I1020-'ROR-Model'!I1020","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":8708103.9377500005},null,"G",{"$f":"IF(P1020=\"G\",M1020,IF(P1020=\"PT\",0,ERR))","v":0},{"$f":"IF(P1020=\"PT\",M1020,IF(P1020=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1020=\"G\",N1020,IF(S1020=\"PT\",0,ERR))","v":8708103.9377500005},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!G1021","v":-5585749.5450000763},{"$f":"'Rate Base'!$T$70","v":280533278.34600002},{"$f":"+Adjustments!T1005","v":-5585749.5450000763},null,{"$f":"SUM(F1021:H1021)","v":274947528.80099994},{"$f":"+I1021-'ROR-Model'!I1021","v":0},null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":274947528.80099994},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":0},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":274947528.80099994},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1021)","v":274947528.80099994},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!G1022","v":-5770098.4912500754},{"$f":"SUM(F1020:F1021)","v":289425731.23000002},{"$f":"SUM(G1020:G1021)","v":-5770098.4912500754},null,{"$f":"SUM(I1020:I1021)","v":283655632.73874992},{"$f":"+I1022-'ROR-Model'!I1022","v":0},null,null,{"$f":"SUM(M1020:M1021)","v":274947528.80099994},{"$f":"SUM(N1020:N1021)","v":8708103.9377500005},null,null,{"$f":"SUM(Q1020:Q1021)","v":274947528.80099994},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":8708103.9377500005},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":274947528.80099994},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!G1023","v":0},null,null,null,null,{"$f":"+I1023-'ROR-Model'!I1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1024-Adjustments!G1024","v":0},null,null,null,null,{"$f":"+I1024-'ROR-Model'!I1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!G1025","v":-4738.296250000014},{"$f":"'Rate Base'!$T$74","v":887753.6100000001},{"$f":"+Adjustments!T1009","v":-4738.296250000014},null,{"$f":"SUM(F1025:H1025)","v":883015.31375000009},{"$f":"+I1025-'ROR-Model'!I1025","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":883015.31375000009},null,"G",{"$f":"IF(P1025=\"G\",M1025,IF(P1025=\"PT\",0,ERR))","v":0},{"$f":"IF(P1025=\"PT\",M1025,IF(P1025=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1025=\"G\",N1025,IF(S1025=\"PT\",0,ERR))","v":883015.31375000009},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!G1026","v":108780.07041666657},{"$f":"'Rate Base'!$T$75","v":13828884.390000001},{"$f":"+Adjustments!T1010","v":108780.07041666657},null,{"$f":"SUM(F1026:H1026)","v":13937664.460416667},{"$f":"+I1026-'ROR-Model'!I1026","v":0},null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":13937664.460416667},{"$f":"VLOOKUP($L1026,$L$2:$N$7,3,FALSE)*I1026","v":0},null,"G",{"$f":"IF(P1026=\"G\",M1026,IF(P1026=\"PT\",0,ERR))","v":13937664.460416667},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1026)","v":13937664.460416667},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!G1027","v":104041.77416666655},{"$f":"SUM(F1025:F1026)","v":14716638},{"$f":"SUM(G1025:G1026)","v":104041.77416666655},null,{"$f":"SUM(I1025:I1026)","v":14820679.774166668},{"$f":"+I1027-'ROR-Model'!I1027","v":0},null,null,{"$f":"SUM(M1025:M1026)","v":13937664.460416667},{"$f":"SUM(N1025:N1026)","v":883015.31375000009},null,null,{"$f":"SUM(Q1025:Q1026)","v":13937664.460416667},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":883015.31375000009},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":13937664.460416667},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!G1028","v":0},null,null,null,null,{"$f":"+I1028-'ROR-Model'!I1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"387","Other Equipment",null,{"$f":"+G1029-Adjustments!G1029","v":0},null,null,null,null,{"$f":"+I1029-'ROR-Model'!I1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!G1030","v":-16323.698333333326},{"$f":"'Rate Base'!$T$79","v":76118.649999999994},{"$f":"+Adjustments!T1014","v":-16323.698333333326},null,{"$f":"SUM(F1030:H1030)","v":59794.951666666668},{"$f":"+I1030-'ROR-Model'!I1030","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":59794.951666666668},null,"G",{"$f":"IF(P1030=\"G\",M1030,IF(P1030=\"PT\",0,ERR))","v":0},{"$f":"IF(P1030=\"PT\",M1030,IF(P1030=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1030=\"G\",N1030,IF(S1030=\"PT\",0,ERR))","v":59794.951666666668},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!G1031","v":-350631.96250000002},{"$f":"'Rate Base'!$T$80","v":1349835.08},{"$f":"+Adjustments!T1015","v":-350631.96250000002},null,{"$f":"SUM(F1031:H1031)","v":999203.11750000005},{"$f":"+I1031-'ROR-Model'!I1031","v":0},null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":999203.11750000005},{"$f":"VLOOKUP($L1031,$L$2:$N$7,3,FALSE)*I1031","v":0},null,"G",{"$f":"IF(P1031=\"G\",M1031,IF(P1031=\"PT\",0,ERR))","v":999203.11750000005},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1031)","v":999203.11750000005},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!G1032","v":-366955.66083333333},{"$f":"SUM(F1030:F1031)","v":1425953.73},{"$f":"SUM(G1030:G1031)","v":-366955.66083333333},null,{"$f":"SUM(I1030:I1031)","v":1058998.0691666668},{"$f":"+I1032-'ROR-Model'!I1032","v":0},null,null,{"$f":"SUM(M1030:M1031)","v":999203.11750000005},{"$f":"SUM(N1030:N1031)","v":59794.951666666668},null,null,{"$f":"SUM(Q1030:Q1031)","v":999203.11750000005},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":59794.951666666668},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":999203.11750000005},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!G1033","v":0},null,null,null,null,{"$f":"+I1033-'ROR-Model'!I1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,388,"Other Equipment",null,{"$f":"+G1034-Adjustments!G1034","v":0},null,null,null,null,{"$f":"+I1034-'ROR-Model'!I1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!G1035","v":0},{"$f":"'Rate Base'!$T$84","v":7220},{"$f":"+Adjustments!T1019","v":0},null,{"$f":"SUM(F1035:H1035)","v":7220},{"$f":"+I1035-'ROR-Model'!I1035","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":7220},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":7220},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!G1036","v":19743.638333333365},{"$f":"'Rate Base'!$T$85","v":290689.26},{"$f":"+Adjustments!T1020","v":19743.638333333365},null,{"$f":"SUM(F1036:H1036)","v":310432.89833333337},{"$f":"+I1036-'ROR-Model'!I1036","v":0},null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":310432.89833333337},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":310432.89833333337},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1036)","v":310432.89833333337},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!G1037","v":19743.638333333365},{"$f":"SUM(F1035:F1036)","v":297909.26},{"$f":"SUM(G1035:G1036)","v":19743.638333333365},null,{"$f":"SUM(I1035:I1036)","v":317652.89833333337},{"$f":"+I1037-'ROR-Model'!I1037","v":0},null,null,{"$f":"SUM(M1035:M1036)","v":310432.89833333337},{"$f":"SUM(N1035:N1036)","v":7220},null,null,{"$f":"SUM(Q1035:Q1036)","v":310432.89833333337},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":7220},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":310432.89833333337},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!G1038","v":0},null,null,null,null,{"$f":"+I1038-'ROR-Model'!I1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1037+1","v":1029}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1039-Adjustments!G1039","v":-70781441.500833258},{"$f":"F1032+F1027+F1022+F1017+F1012+F1007+F1002+F991+F986+F1037","v":2052298547.51},{"$f":"G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986+G1037","v":-70781441.500833258},{"$f":"H1032+H1027+H1022+H1017+H1012+H1007+H1002+H991+H986+H1037","v":0},{"$f":"I1032+I1027+I1022+I1017+I1012+I1007+I1002+I991+I986+I1037","v":1981517106.0091662},{"$f":"+I1039-'ROR-Model'!I1039","v":0},null,null,{"$f":"M1032+M1027+M1022+M1017+M1012+M1007+M1002+M991+M986+M1037","v":1914064716.3235002},{"$f":"N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986+N1037","v":67452389.685666665},null,null,{"$f":"Q1032+Q1027+Q1022+Q1017+Q1012+Q1007+Q1002+Q991+Q986+Q1037","v":1914064716.3235002},{"$f":"R1032+R1027+R1022+R1017+R1012+R1007+R1002+R991+R986+R1037","v":0},null,{"$f":"T1032+T1027+T1022+T1017+T1012+T1007+T1002+T991+T986+T1037","v":67452389.685666665},{"$f":"U1032+U1027+U1022+U1017+U1012+U1007+U1002+U991+U986+U1037","v":0},null,{"$f":"W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986+W1037","v":1914064716.3235002},null,1030]
[null,null,null,null,{"$f":"+G1040-Adjustments!G1040","v":0},null,null,null,null,{"$f":"+I1040-'ROR-Model'!I1040","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031]
["General Plant",null,null,null,{"$f":"+G1041-Adjustments!G1041","v":0},null,null,null,null,{"$f":"+I1041-'ROR-Model'!I1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032]
[null,"389","Land & Land Rights",null,{"$f":"+G1042-Adjustments!G1042","v":0},null,null,null,null,{"$f":"+I1042-'ROR-Model'!I1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033]
[null,null,null,"Wyoming",{"$f":"+G1043-Adjustments!G1043","v":0},{"$f":"'Rate Base'!$T$92","v":11584.02},{"$f":"+Adjustments!T1027","v":0},null,{"$f":"SUM(F1043:H1043)","v":11584.02},{"$f":"+I1043-'ROR-Model'!I1043","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":0},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":11584.02},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1043)","v":0},null,1034]
[null,null,null,"Utah",{"$f":"+G1044-Adjustments!G1044","v":-938187.99083333369},{"$f":"'Rate Base'!$T$93","v":3779827.5100000002},{"$f":"+Adjustments!T1028","v":-938187.99083333369},null,{"$f":"SUM(F1044:H1044)","v":2841639.5191666665},{"$f":"+I1044-'ROR-Model'!I1044","v":0},null,"Utah",{"$f":"VLOOKUP($L1044,$L$2:$N$7,2,FALSE)*I1044","v":2841639.5191666665},{"$f":"VLOOKUP($L1044,$L$2:$N$7,3,FALSE)*I1044","v":0},null,"G",{"$f":"IF(P1044=\"G\",M1044,IF(P1044=\"PT\",0,ERR))","v":2841639.5191666665},null,"G",{"$f":"IF(S1044=\"G\",N1044,IF(S1044=\"PT\",0,ERR))","v":0},{"$f":"IF(S1044=\"PT\",N1044,IF(S1044=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1044)","v":2841639.5191666665},null,1035]
[null,null,null,"Total",{"$f":"+G1045-Adjustments!G1045","v":-938187.99083333369},{"$f":"'Rate Base'!$T$94","v":3791411.5300000003},{"$f":"+Adjustments!T1029","v":-938187.99083333369},null,{"$f":"SUM(F1045:H1045)","v":2853223.5391666666},{"$f":"+I1045-'ROR-Model'!I1045","v":0},null,"Total",{"$f":"SUM(M1043:M1044)","v":2841639.5191666665},{"$f":"SUM(N1043:N1044)","v":11584.02},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":2841639.5191666665},null,"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1045)","v":2841639.5191666665},null,1036]
[null,null,null,null,{"$f":"+G1046-Adjustments!G1046","v":0},null,null,null,null,{"$f":"+I1046-'ROR-Model'!I1046","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1037]
[null,"390","Structures & Improvements",null,{"$f":"+G1047-Adjustments!G1047","v":0},null,null,null,null,{"$f":"+I1047-'ROR-Model'!I1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038]
[null,null,null,"Wyoming",{"$f":"+G1048-Adjustments!G1048","v":-21306.145833333343},{"$f":"'Rate Base'!$T$97","v":144504.59},{"$f":"+Adjustments!T1032","v":-21306.145833333343},null,{"$f":"SUM(F1048:H1048)","v":123198.44416666665},{"$f":"+I1048-'ROR-Model'!I1048","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1048,$L$2:$N$7,2,FALSE)*I1048","v":0},{"$f":"VLOOKUP($L1048,$L$2:$N$7,3,FALSE)*I1048","v":123198.44416666665},null,"G",{"$f":"IF(P1048=\"G\",M1048,IF(P1048=\"PT\",0,ERR))","v":0},{"$f":"IF(P1048=\"PT\",M1048,IF(P1048=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1048=\"G\",N1048,IF(S1048=\"PT\",0,ERR))","v":123198.44416666665},{"$f":"IF(S1048=\"PT\",N1048,IF(S1048=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1048)","v":0},null,1039]
[null,null,null,"Utah",{"$f":"+G1049-Adjustments!G1049","v":495883.92000000179},{"$f":"'Rate Base'!$T$98","v":21551392.319999993},{"$f":"+Adjustments!T1033","v":495883.92000000179},null,22047276.239999995,{"$f":"+I1049-'ROR-Model'!I1049","v":0},null,"Utah",{"$f":"VLOOKUP($L1049,$L$2:$N$7,2,FALSE)*I1049","v":22047276.239999995},{"$f":"VLOOKUP($L1049,$L$2:$N$7,3,FALSE)*I1049","v":0},null,"G",{"$f":"IF(P1049=\"G\",M1049,IF(P1049=\"PT\",0,ERR))","v":22047276.239999995},{"$f":"IF(P1049=\"PT\",M1049,IF(P1049=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1049=\"G\",N1049,IF(S1049=\"PT\",0,ERR))","v":0},{"$f":"IF(S1049=\"PT\",N1049,IF(S1049=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1049)","v":22047276.239999995},null,1040]
[null,null,null,"General",{"$f":"+G1050-Adjustments!G1050","v":-293843.24583332986},{"$f":"'Rate Base'!$T$99","v":46578825.159999996},{"$f":"+Adjustments!T1034","v":-293843.24583332986},null,46284981.914166667,{"$f":"+I1050-'ROR-Model'!I1050","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1050,$L$2:$N$7,2,FALSE)*I1050","v":44695356.438884594},{"$f":"VLOOKUP($L1050,$L$2:$N$7,3,FALSE)*I1050","v":1589625.4752820712},null,"G",{"$f":"IF(P1050=\"G\",M1050,IF(P1050=\"PT\",0,ERR))","v":44695356.438884594},{"$f":"IF(P1050=\"PT\",M1050,IF(P1050=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1050=\"G\",N1050,IF(S1050=\"PT\",0,ERR))","v":1589625.4752820712},{"$f":"IF(S1050=\"PT\",N1050,IF(S1050=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1050)","v":44695356.438884594},null,1041]
[null,null,null,"Total",{"$f":"+G1051-Adjustments!G1051","v":180734.52833333611},{"$f":"'Rate Base'!$T$100","v":68274722.069999993},{"$f":"+Adjustments!T1035","v":180734.52833333611},null,68455456.598333329,{"$f":"+I1051-'ROR-Model'!I1051","v":0},null,"Total",{"$f":"SUM(M1048:M1050)","v":66742632.678884588},{"$f":"SUM(N1048:N1050)","v":1712823.9194487378},null,"G",{"$f":"IF(P1051=\"G\",M1051,IF(P1051=\"PT\",0,ERR))","v":66742632.678884588},{"$f":"IF(P1051=\"PT\",M1051,IF(P1051=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1051=\"G\",N1051,IF(S1051=\"PT\",0,ERR))","v":1712823.9194487378},{"$f":"IF(S1051=\"PT\",N1051,IF(S1051=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1051)","v":66742632.678884588},null,1042]
[null,null,null,null,{"$f":"+G1052-Adjustments!G1052","v":0},null,null,null,null,{"$f":"+I1052-'ROR-Model'!I1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1053-Adjustments!G1053","v":0},null,null,null,null,{"$f":"+I1053-'ROR-Model'!I1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1044]
[null,null,null,"Wyoming",{"$f":"+G1054-Adjustments!G1054","v":47335.157916666678},{"$f":"'Rate Base'!$T$103","v":204157.95999999996},{"$f":"+Adjustments!T1038","v":47335.157916666678},null,251493.11791666664,{"$f":"+I1054-'ROR-Model'!I1054","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":0},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":251493.11791666664},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":0},{"$f":"IF(P1054=\"PT\",M1054,IF(P1054=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":251493.11791666664},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1054)","v":0},null,1045]
[null,null,null,"Utah",{"$f":"+G1055-Adjustments!G1055","v":1936931.7366666775},{"$f":"'Rate Base'!$T$104","v":12996334.769999988},{"$f":"+Adjustments!T1039","v":1936931.7366666775},null,14933266.506666666,{"$f":"+I1055-'ROR-Model'!I1055","v":0},null,"Utah",{"$f":"VLOOKUP($L1055,$L$2:$N$7,2,FALSE)*I1055","v":14933266.506666666},{"$f":"VLOOKUP($L1055,$L$2:$N$7,3,FALSE)*I1055","v":0},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":14933266.506666666},{"$f":"IF(P1055=\"PT\",M1055,IF(P1055=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":0},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1055)","v":14933266.506666666},null,1046]
[null,null,null,"General",{"$f":"+G1056-Adjustments!G1056","v":-729819.4450000003},{"$f":"'Rate Base'!$T$105","v":47857540.930000007},{"$f":"+Adjustments!T1040","v":-729819.4450000003},null,47127721.485000007,{"$f":"+I1056-'ROR-Model'!I1056","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1056,$L$2:$N$7,2,FALSE)*I1056","v":45509152.705963187},{"$f":"VLOOKUP($L1056,$L$2:$N$7,3,FALSE)*I1056","v":1618568.7790368237},null,"G",{"$f":"IF(P1056=\"G\",M1056,IF(P1056=\"PT\",0,ERR))","v":45509152.705963187},{"$f":"IF(P1056=\"PT\",M1056,IF(P1056=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1056=\"G\",N1056,IF(S1056=\"PT\",0,ERR))","v":1618568.7790368237},{"$f":"IF(S1056=\"PT\",N1056,IF(S1056=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1056)","v":45509152.705963187},null,1047]
[null,null,null,"Total",{"$f":"+G1057-Adjustments!G1057","v":1254447.4495833442},{"$f":"'Rate Base'!$T$106","v":61058033.659999996},{"$f":"+Adjustments!T1041","v":1254447.4495833442},null,62312481.109583341,{"$f":"+I1057-'ROR-Model'!I1057","v":0},null,"Total",{"$f":"SUM(M1054:M1056)","v":60442419.212629855},{"$f":"SUM(N1054:N1056)","v":1870061.8969534903},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":60442419.212629855},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":1870061.8969534903},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1057)","v":60442419.212629855},null,1048]
[null,null,null,null,{"$f":"+G1058-Adjustments!G1058","v":0},null,null,null,null,{"$f":"+I1058-'ROR-Model'!I1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049]
[null,"392","Transportation Equipment",null,{"$f":"+G1059-Adjustments!G1059","v":0},{"$f":"'Rate Base'!$T$112","v":46357232.82},{"$f":"+Adjustments!T1043","v":0},null,46357232.82,{"$f":"+I1059-'ROR-Model'!I1059","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050]
[null,null,null,"Wyoming",{"$f":"+G1060-Adjustments!G1060","v":-143437.64708333369},{"$f":"'Rate Base'!$T$109","v":2233933.58},{"$f":"+Adjustments!T1044","v":-143437.64708333369},null,2090495.9329166664,{"$f":"+I1060-'ROR-Model'!I1060","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":0},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":2090495.9329166664},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":0},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":2090495.9329166664},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1060)","v":0},null,1051]
[null,null,null,"Utah",{"$f":"+G1061-Adjustments!G1061","v":-1488891.1312500089},{"$f":"'Rate Base'!$T$110","v":44123299.240000002},{"$f":"+Adjustments!T1045","v":-1488891.1312500089},null,42634408.108749993,{"$f":"+I1061-'ROR-Model'!I1061","v":0},null,"Utah",{"$f":"VLOOKUP($L1061,$L$2:$N$7,2,FALSE)*I1061","v":42634408.108749993},{"$f":"VLOOKUP($L1061,$L$2:$N$7,3,FALSE)*I1061","v":0},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":42634408.108749993},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":0},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1061)","v":42634408.108749993},null,1052]
[null,null,null,"General",{"$f":"+G1062-Adjustments!G1062","v":0},{"$f":"'Rate Base'!$T$111","v":0},{"$f":"+Adjustments!T1046","v":0},null,0,{"$f":"+I1062-'ROR-Model'!I1062","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":0},{"$f":"VLOOKUP($L1062,$L$2:$N$7,3,FALSE)*I1062","v":0},null,"G",{"$f":"IF(P1062=\"G\",M1062,IF(P1062=\"PT\",0,ERR))","v":0},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1062=\"G\",N1062,IF(S1062=\"PT\",0,ERR))","v":0},{"$f":"IF(S1062=\"PT\",N1062,IF(S1062=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1062)","v":0},null,1053]
[null,null,null,"Total",{"$f":"+G1063-Adjustments!G1063","v":-1632328.7783333287},{"$f":"'Rate Base'!$T$112","v":46357232.82},{"$f":"+Adjustments!T1047","v":-1632328.7783333287},null,44724904.041666672,{"$f":"+I1063-'ROR-Model'!I1063","v":0},null,"Total",{"$f":"SUM(M1060:M1062)","v":42634408.108749993},{"$f":"SUM(N1060:N1062)","v":2090495.9329166664},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":42634408.108749993},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":2090495.9329166664},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1063)","v":42634408.108749993},null,1054]
[null,null,null,null,{"$f":"+G1064-Adjustments!G1064","v":0},null,null,null,null,{"$f":"+I1064-'ROR-Model'!I1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1055]
[null,"393","Stores Equipment",null,{"$f":"+G1065-Adjustments!G1065","v":0},null,null,null,null,{"$f":"+I1065-'ROR-Model'!I1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056]
[null,null,null,"Wyoming",{"$f":"+G1066-Adjustments!G1066","v":0},{"$f":"'Rate Base'!$T$115","v":12371.89},{"$f":"+Adjustments!T1050","v":0},null,12371.89,{"$f":"+I1066-'ROR-Model'!I1066","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":0},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":12371.89},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":0},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1066)","v":0},null,1057]
[null,null,null,"Utah",{"$f":"+G1067-Adjustments!G1067","v":0},{"$f":"'Rate Base'!$T$116","v":45026.020000000004},{"$f":"+Adjustments!T1051","v":0},null,45026.020000000004,{"$f":"+I1067-'ROR-Model'!I1067","v":0},null,"Utah",{"$f":"VLOOKUP($L1067,$L$2:$N$7,2,FALSE)*I1067","v":45026.020000000004},{"$f":"VLOOKUP($L1067,$L$2:$N$7,3,FALSE)*I1067","v":0},null,"G",{"$f":"IF(P1067=\"G\",M1067,IF(P1067=\"PT\",0,ERR))","v":45026.020000000004},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":0},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1067)","v":45026.020000000004},null,1058]
[null,null,null,"Total",{"$f":"+G1068-Adjustments!G1068","v":0},{"$f":"'Rate Base'!$T$117","v":57397.91},{"$f":"+Adjustments!T1052","v":0},null,57397.91,{"$f":"+I1068-'ROR-Model'!I1068","v":0},null,"Total",{"$f":"SUM(M1066:M1067)","v":45026.020000000004},{"$f":"SUM(N1066:N1067)","v":12371.89},null,"G",{"$f":"IF(P1068=\"G\",M1068,IF(P1068=\"PT\",0,ERR))","v":45026.020000000004},{"$f":"IF(P1068=\"PT\",M1068,IF(P1068=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1068=\"G\",N1068,IF(S1068=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1068=\"PT\",N1068,IF(S1068=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1068)","v":45026.020000000004},null,1059]
[null,null,null,null,{"$f":"+G1069-Adjustments!G1069","v":0},null,null,null,null,{"$f":"+I1069-'ROR-Model'!I1069","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1070-Adjustments!G1070","v":0},null,null,null,null,{"$f":"+I1070-'ROR-Model'!I1070","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061]
[null,null,null,"Wyoming",{"$f":"+G1071-Adjustments!G1071","v":-58298.939999999478},{"$f":"'Rate Base'!$T$120","v":2181233.9299999997},{"$f":"+Adjustments!T1055","v":-58298.939999999478},null,2122934.9900000002,{"$f":"+I1071-'ROR-Model'!I1071","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":0},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":2122934.9900000002},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":0},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":2122934.9900000002},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1071)","v":0},null,1062]
[null,null,null,"Utah",{"$f":"+G1072-Adjustments!G1072","v":-1216221.756666664},{"$f":"'Rate Base'!$T$121","v":26847830.330000002},{"$f":"+Adjustments!T1056","v":-1216221.756666664},null,25631608.573333338,{"$f":"+I1072-'ROR-Model'!I1072","v":0},null,"Utah",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":25631608.573333338},{"$f":"VLOOKUP($L1072,$L$2:$N$7,3,FALSE)*I1072","v":0},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":25631608.573333338},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1072)","v":25631608.573333338},null,1063]
[null,null,null,"General",{"$f":"+G1073-Adjustments!G1073","v":0},{"$f":"'Rate Base'!$T$122","v":0},{"$f":"+Adjustments!T1057","v":0},null,0,{"$f":"+I1073-'ROR-Model'!I1073","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1073,$L$2:$N$7,2,FALSE)*I1073","v":0},{"$f":"VLOOKUP($L1073,$L$2:$N$7,3,FALSE)*I1073","v":0},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":0},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":0},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1073)","v":0},null,1064]
[null,null,null,"Total",{"$f":"+G1074-Adjustments!G1074","v":-1274520.6966666616},{"$f":"'Rate Base'!$T$123","v":29029064.260000002},{"$f":"+Adjustments!T1058","v":-1274520.6966666616},null,27754543.56333334,{"$f":"+I1074-'ROR-Model'!I1074","v":0},null,null,{"$f":"SUM(M1071:M1073)","v":25631608.573333338},{"$f":"SUM(N1071:N1073)","v":2122934.9900000002},null,"G",{"$f":"IF(P1074=\"G\",M1074,IF(P1074=\"PT\",0,ERR))","v":25631608.573333338},{"$f":"IF(P1074=\"PT\",M1074,IF(P1074=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1074=\"G\",N1074,IF(S1074=\"PT\",0,ERR))","v":2122934.9900000002},{"$f":"IF(S1074=\"PT\",N1074,IF(S1074=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1074)","v":25631608.573333338},null,1065]
[null,null,null,null,{"$f":"+G1075-Adjustments!G1075","v":0},null,null,null,null,{"$f":"+I1075-'ROR-Model'!I1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,"395","Laboratory Equipment",null,{"$f":"+G1076-Adjustments!G1076","v":0},null,null,null,null,{"$f":"+I1076-'ROR-Model'!I1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067]
[null,null,null,"Wyoming",{"$f":"+G1077-Adjustments!G1077","v":0},{"$f":"'Rate Base'!$T$126","v":0},{"$f":"+Adjustments!T1061","v":0},null,0,{"$f":"+I1077-'ROR-Model'!I1077","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":0},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":0},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1077)","v":0},null,1068]
[null,null,null,"Utah",{"$f":"+G1078-Adjustments!G1078","v":0},{"$f":"'Rate Base'!$T$127","v":76245.36},{"$f":"+Adjustments!T1062","v":0},null,76245.36,{"$f":"+I1078-'ROR-Model'!I1078","v":0},null,"Utah",{"$f":"VLOOKUP($L1078,$L$2:$N$7,2,FALSE)*I1078","v":76245.36},{"$f":"VLOOKUP($L1078,$L$2:$N$7,3,FALSE)*I1078","v":0},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":76245.36},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":0},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1078)","v":76245.36},null,1069]
[null,null,null,"General",{"$f":"+G1079-Adjustments!G1079","v":0},{"$f":"'Rate Base'!$T$128","v":0},{"$f":"+Adjustments!T1063","v":0},null,0,{"$f":"+I1079-'ROR-Model'!I1079","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1079,$L$2:$N$7,2,FALSE)*I1079","v":0},{"$f":"VLOOKUP($L1079,$L$2:$N$7,3,FALSE)*I1079","v":0},null,"G",{"$f":"IF(P1079=\"G\",M1079,IF(P1079=\"PT\",0,ERR))","v":0},{"$f":"IF(P1079=\"PT\",M1079,IF(P1079=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1079=\"G\",N1079,IF(S1079=\"PT\",0,ERR))","v":0},{"$f":"IF(S1079=\"PT\",N1079,IF(S1079=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1079)","v":0},null,1070]
[null,null,null,"Total",{"$f":"+G1080-Adjustments!G1080","v":0},{"$f":"'Rate Base'!$T$129","v":76245.36},{"$f":"+Adjustments!T1064","v":0},null,76245.36,{"$f":"+I1080-'ROR-Model'!I1080","v":0},null,"Total",{"$f":"SUM(M1077:M1079)","v":76245.36},{"$f":"SUM(N1077:N1079)","v":0},null,"G",{"$f":"IF(P1080=\"G\",M1080,IF(P1080=\"PT\",0,ERR))","v":76245.36},{"$f":"IF(P1080=\"PT\",M1080,IF(P1080=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1080=\"G\",N1080,IF(S1080=\"PT\",0,ERR))","v":0},{"$f":"IF(S1080=\"PT\",N1080,IF(S1080=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1080)","v":76245.36},null,1071]
[null,null,null,null,{"$f":"+G1081-Adjustments!G1081","v":0},null,null,null,null,{"$f":"+I1081-'ROR-Model'!I1081","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1072]
[null,"396","Power Operated Equipment",null,{"$f":"+G1082-Adjustments!G1082","v":0},null,null,null,null,{"$f":"+I1082-'ROR-Model'!I1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073]
[null,null,null,"Wyoming",{"$f":"+G1083-Adjustments!G1083","v":0},{"$f":"'Rate Base'!$T$132","v":695559.30999999994},{"$f":"+Adjustments!T1067","v":0},null,695559.30999999994,{"$f":"+I1083-'ROR-Model'!I1083","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":695559.30999999994},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":695559.30999999994},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1083)","v":0},null,1074]
[null,null,null,"Utah",{"$f":"+G1084-Adjustments!G1084","v":-674986.74708333239},{"$f":"'Rate Base'!$T$133","v":11262941.729999999},{"$f":"+Adjustments!T1068","v":-674986.74708333239},null,10587954.982916666,{"$f":"+I1084-'ROR-Model'!I1084","v":0},null,"Utah",{"$f":"VLOOKUP($L1084,$L$2:$N$7,2,FALSE)*I1084","v":10587954.982916666},{"$f":"VLOOKUP($L1084,$L$2:$N$7,3,FALSE)*I1084","v":0},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":10587954.982916666},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":0},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1084)","v":10587954.982916666},null,1075]
[null,null,null,"General",{"$f":"+G1085-Adjustments!G1085","v":0},{"$f":"'Rate Base'!$T$134","v":0},{"$f":"+Adjustments!T1069","v":0},null,0,{"$f":"+I1085-'ROR-Model'!I1085","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1085,$L$2:$N$7,2,FALSE)*I1085","v":0},{"$f":"VLOOKUP($L1085,$L$2:$N$7,3,FALSE)*I1085","v":0},null,"G",{"$f":"IF(P1085=\"G\",M1085,IF(P1085=\"PT\",0,ERR))","v":0},{"$f":"IF(P1085=\"PT\",M1085,IF(P1085=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1085=\"G\",N1085,IF(S1085=\"PT\",0,ERR))","v":0},{"$f":"IF(S1085=\"PT\",N1085,IF(S1085=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1085)","v":0},null,1076]
[null,null,null,"Total",{"$f":"+G1086-Adjustments!G1086","v":-674986.74708333239},{"$f":"'Rate Base'!$T$135","v":11958501.039999999},{"$f":"+Adjustments!T1070","v":-674986.74708333239},null,11283514.292916667,{"$f":"+I1086-'ROR-Model'!I1086","v":0},null,null,{"$f":"SUM(M1083:M1085)","v":10587954.982916666},{"$f":"SUM(N1083:N1085)","v":695559.30999999994},null,"G",{"$f":"IF(P1086=\"G\",M1086,IF(P1086=\"PT\",0,ERR))","v":10587954.982916666},{"$f":"IF(P1086=\"PT\",M1086,IF(P1086=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1086=\"G\",N1086,IF(S1086=\"PT\",0,ERR))","v":695559.30999999994},{"$f":"IF(S1086=\"PT\",N1086,IF(S1086=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1086)","v":10587954.982916666},null,1077]
[null,null,null,null,{"$f":"+G1087-Adjustments!G1087","v":0},null,null,null,null,{"$f":"+I1087-'ROR-Model'!I1087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078]
[null,"397","Communication Equipment",null,{"$f":"+G1088-Adjustments!G1088","v":0},null,null,null,null,{"$f":"+I1088-'ROR-Model'!I1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079]
[null,null,null,"Wyoming",{"$f":"+G1089-Adjustments!G1089","v":16645.691666666637},{"$f":"'Rate Base'!$T$138","v":49809.310000000056},{"$f":"+Adjustments!T1073","v":16645.691666666637},null,66455.001666666692,{"$f":"+I1089-'ROR-Model'!I1089","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":66455.001666666692},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":66455.001666666692},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1089)","v":0},null,1080]
[null,null,null,"Utah",{"$f":"+G1090-Adjustments!G1090","v":-106838.30624999944},{"$f":"'Rate Base'!$T$139","v":5257509.5399999991},{"$f":"+Adjustments!T1074","v":-106838.30624999944},null,5150671.2337499997,{"$f":"+I1090-'ROR-Model'!I1090","v":0},null,"Utah",{"$f":"VLOOKUP($L1090,$L$2:$N$7,2,FALSE)*I1090","v":5150671.2337499997},{"$f":"VLOOKUP($L1090,$L$2:$N$7,3,FALSE)*I1090","v":0},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":5150671.2337499997},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1090)","v":5150671.2337499997},null,1081]
[null,null,null,"Total",{"$f":"+G1091-Adjustments!G1091","v":-90192.614583333023},{"$f":"'Rate Base'!$T$140","v":5307318.8499999996},{"$f":"+Adjustments!T1075","v":-90192.614583333023},null,5217126.2354166666,{"$f":"+I1091-'ROR-Model'!I1091","v":0},null,"Total",{"$f":"SUM(M1089:M1090)","v":5150671.2337499997},{"$f":"SUM(N1089:N1090)","v":66455.001666666692},null,"G",{"$f":"IF(P1091=\"G\",M1091,IF(P1091=\"PT\",0,ERR))","v":5150671.2337499997},{"$f":"IF(P1091=\"PT\",M1091,IF(P1091=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1091=\"G\",N1091,IF(S1091=\"PT\",0,ERR))","v":66455.001666666692},{"$f":"IF(S1091=\"PT\",N1091,IF(S1091=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1091)","v":5150671.2337499997},null,1082]
[null,null,null,null,{"$f":"+G1092-Adjustments!G1092","v":0},null,null,null,null,{"$f":"+I1092-'ROR-Model'!I1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1093-Adjustments!G1093","v":0},null,null,null,null,{"$f":"+I1093-'ROR-Model'!I1093","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084]
[null,null,null,"Wyoming",{"$f":"+G1094-Adjustments!G1094","v":-321.99333333333425},{"$f":"'Rate Base'!$T$143","v":3863.92},{"$f":"+Adjustments!T1078","v":-321.99333333333425},null,3541.9266666666658,{"$f":"+I1094-'ROR-Model'!I1094","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":0},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":3541.9266666666658},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":0},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":3541.9266666666658},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1094)","v":0},null,1085]
[null,null,null,"Utah",{"$f":"+G1095-Adjustments!G1095","v":-8431.095416666707},{"$f":"'Rate Base'!$T$144","v":267617.63},{"$f":"+Adjustments!T1079","v":-8431.095416666707},null,259186.5345833333,{"$f":"+I1095-'ROR-Model'!I1095","v":0},null,"Utah",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":259186.5345833333},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":259186.5345833333},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1095)","v":259186.5345833333},null,1086]
[null,null,null,"General",{"$f":"+G1096-Adjustments!G1096","v":0},{"$f":"'Rate Base'!$T$145","v":0},{"$f":"+Adjustments!T1080","v":0},null,0,{"$f":"+I1096-'ROR-Model'!I1096","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1096,$L$2:$N$7,2,FALSE)*I1096","v":0},{"$f":"VLOOKUP($L1096,$L$2:$N$7,3,FALSE)*I1096","v":0},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":0},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":0},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1096)","v":0},null,1087]
[null,null,null,"Total",{"$f":"+G1097-Adjustments!G1097","v":-8753.0887500000536},{"$f":"'Rate Base'!$T$146","v":271481.55},{"$f":"+Adjustments!T1081","v":-8753.0887500000536},null,262728.46124999993,{"$f":"+I1097-'ROR-Model'!I1097","v":0},null,"Total",{"$f":"SUM(M1094:M1096)","v":259186.5345833333},{"$f":"SUM(N1094:N1096)","v":3541.9266666666658},null,"G",{"$f":"IF(P1097=\"G\",M1097,IF(P1097=\"PT\",0,ERR))","v":259186.5345833333},{"$f":"IF(P1097=\"PT\",M1097,IF(P1097=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1097=\"G\",N1097,IF(S1097=\"PT\",0,ERR))","v":3541.9266666666658},{"$f":"IF(S1097=\"PT\",N1097,IF(S1097=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1097)","v":259186.5345833333},null,1088]
[null,null,null,null,{"$f":"+G1098-Adjustments!G1098","v":0},null,null,null,null,{"$f":"+I1098-'ROR-Model'!I1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1099-Adjustments!G1099","v":0},null,null,null,null,{"$f":"+I1099-'ROR-Model'!I1099","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090]
[null,null,null,"Wyoming",{"$f":"+G1100-Adjustments!G1100","v":0},{"$f":"'Rate Base'!$T$149","v":0},{"$f":"+Adjustments!T1084","v":0},null,{"$f":"SUM(F1100:H1100)","v":0},{"$f":"+I1100-'ROR-Model'!I1100","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":0},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":0},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1100)","v":0},null,1091]
[null,null,null,"Utah",{"$f":"+G1101-Adjustments!G1101","v":0},{"$f":"'Rate Base'!$T$150","v":52300},{"$f":"+Adjustments!T1085","v":0},null,{"$f":"SUM(F1101:H1101)","v":52300},{"$f":"+I1101-'ROR-Model'!I1101","v":0},null,"Utah",{"$f":"VLOOKUP($L1101,$L$2:$N$7,2,FALSE)*I1101","v":52300},{"$f":"VLOOKUP($L1101,$L$2:$N$7,3,FALSE)*I1101","v":0},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":52300},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":0},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1101)","v":52300},null,1092]
[null,null,null,"Total",{"$f":"+G1102-Adjustments!G1102","v":0},{"$f":"'Rate Base'!$T$150","v":52300},{"$f":"+Adjustments!T1086","v":0},null,{"$f":"SUM(F1102:H1102)","v":52300},{"$f":"+I1102-'ROR-Model'!I1102","v":0},null,"Total",{"$f":"SUM(M1100:M1101)","v":52300},{"$f":"SUM(N1100:N1101)","v":0},null,"G",{"$f":"IF(P1102=\"G\",M1102,IF(P1102=\"PT\",0,ERR))","v":52300},{"$f":"IF(P1102=\"PT\",M1102,IF(P1102=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1102=\"G\",N1102,IF(S1102=\"PT\",0,ERR))","v":0},{"$f":"IF(S1102=\"PT\",N1102,IF(S1102=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1102)","v":52300},null,{"$f":"Y1101+1","v":1093}]
[null,null,null,null,{"$f":"+G1103-Adjustments!G1103","v":0},null,null,null,null,{"$f":"+I1103-'ROR-Model'!I1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,null,{"$f":"+G1104-Adjustments!G1104","v":0},null,null,null,null,{"$f":"+I1104-'ROR-Model'!I1104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1095]
[null,"Total General Plant",null,null,{"$f":"+G1105-Adjustments!G1105","v":-3183787.9383333093},{"$f":"F1102+F1097+F1091+F1086+F1080+F1074+F1068+F1063+F1057+F1051+F1045","v":226233709.04999998},{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1045","v":-3183787.9383333093},{"$f":"SUM(H1042:H1099)","v":0},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1045","v":223049921.11166668},{"$f":"+I1105-'ROR-Model'!I1105","v":0},null,null,{"$f":"M1102+M1097+M1091+M1086+M1080+M1074+M1068+M1063+M1057+M1051+M1045","v":214464092.22401446},{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1045","v":8585828.8876522277},null,null,{"$f":"Q1102+Q1097+Q1091+Q1086+Q1080+Q1074+Q1068+Q1063+Q1057+Q1051+Q1045","v":214464092.22401446},{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":0},null,{"$f":"T1102+T1097+T1091+T1086+T1080+T1074+T1068+T1063+T1057+T1051+T1045","v":8585828.8876522277},{"$f":"U1102+U1097+U1091+U1086+U1080+U1074+U1068+U1063+U1057+U1051+U1045","v":0},null,{"$f":"W1102+W1097+W1091+W1086+W1080+W1074+W1068+W1063+W1057+W1051+W1045","v":214464092.22401446},null,1096]
[null,null,null,null,{"$f":"+G1106-Adjustments!G1106","v":0},null,null,null,null,{"$f":"+I1106-'ROR-Model'!I1106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1097]
[null,null,null,null,{"$f":"+G1107-Adjustments!G1107","v":0},null,null,null,null,{"$f":"+I1107-'ROR-Model'!I1107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098]
["101","Gas Plant in Service",null,null,{"$f":"+G1108-Adjustments!G1108","v":0},null,null,null,null,{"$f":"+I1108-'ROR-Model'!I1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,null,"Production",null,{"$f":"+G1109-Adjustments!G1109","v":-5037992.62029},{"$f":"F980","v":79968136.829999998},{"$f":"G980","v":-5037992.62029},{"$f":"H980","v":0},{"$f":"I980","v":74930144.209709987},{"$f":"+I1109-'ROR-Model'!I1109","v":0},null,"Sales",{"$f":"M980","v":72126532.519597098},{"$f":"N980","v":2803611.6901129037},null,"G",{"$f":"Q980","v":72126532.519597098},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2803611.6901129037},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1109)","v":72126532.519597098},null,1100]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1110-Adjustments!G1110","v":-2259951.9283333304},{"$f":"F1030+F1025+F1020+F1015+F1010+F1005+F997+F989+F984+F966+F1035","v":69723224.694000006},{"$f":"G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":-2259951.9283333304},{"$f":"H1030+H1025+H1020+H1015+H1010+H1005+H997+H989+H984+H966+H1035","v":0},{"$f":"I1030+I1025+I1020+I1015+I1010+I1005+I997+I989+I984+I966+I1035","v":67463272.765666664},{"$f":"+I1110-'ROR-Model'!I1110","v":0},null,"Wyoming",{"$f":"M1030+M1025+M1020+M1015+M1010+M1005+M997+M989+M984+M966+M1035","v":0},{"$f":"N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":67463272.765666664},null,"G",{"$f":"Q1030+Q1025+Q1020+Q1015+Q1010+Q1005+Q997+Q989+Q984+Q966+Q1035","v":0},{"$f":"R1030+R1025+R1020+R1015+R1010+R1005+R997+R989+R984+R966+R1035","v":0},"G",{"$f":"T1030+T1025+T1020+T1015+T1010+T1005+T997+T989+T984+T966+T1035","v":67463272.765666664},{"$f":"U1030+U1025+U1020+U1015+U1010+U1005+U997+U989+U984+U966+U1035","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1110)","v":0},null,1101]
[null,null,"Distribution - Utah",null,{"$f":"+G1111-Adjustments!G1111","v":-68521489.572499916},{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F990+F985+F967+F1036","v":1982644948.776},{"$f":"+G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":-68521489.572499916},{"$f":"+H1031+H1026+H1021+H1016+H1011+H1006+H1001+H990+H985+H967+H1036","v":0},{"$f":"+I1031+I1026+I1021+I1016+I1011+I1006+I1001+I990+I985+I967+I1036","v":1914123459.2035003},{"$f":"+I1111-'ROR-Model'!I1111","v":0},null,"Utah",{"$f":"+M1031+M1026+M1021+M1016+M1011+M1006+M1001+M990+M985+M967+M1036","v":1914123459.2035003},{"$f":"+N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},null,"G",{"$f":"+Q1031+Q1026+Q1021+Q1016+Q1011+Q1006+Q1001+Q990+Q985+Q967+Q1036","v":1914123459.2035003},{"$f":"+R1031+R1026+R1021+R1016+R1011+R1006+R1001+R990+R985+R967+R1036","v":0},"G",{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T990+T985+T967+T1036","v":0},{"$f":"+U1031+U1026+U1021+U1016+U1011+U1006+U1001+U990+U985+U967+U1036","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1111)","v":1914123459.2035003},null,1102]
[null,null,"General",null,{"$f":"+G1112-Adjustments!G1112","v":-3183787.9383333093},{"$f":"F1105","v":226233709.04999998},{"$f":"G1105","v":-3183787.9383333093},{"$f":"H1105","v":0},{"$f":"I1105","v":223049921.11166668},{"$f":"+I1112-'ROR-Model'!I1112","v":0},null,"Gross Plant",{"$f":"M1105","v":214464092.22401446},{"$f":"N1105","v":8585828.8876522277},null,"G",{"$f":"Q1105","v":214464092.22401446},{"$f":"R1105","v":0},"G",{"$f":"T1105","v":8585828.8876522277},{"$f":"U1105","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1112)","v":214464092.22401446},null,1103]
[null,null,"Gas Plant in Service",null,{"$f":"+G1113-Adjustments!G1113","v":-79003222.059456557},{"$f":"SUM(F1109:F1112)","v":2358570019.3499999},{"$f":"SUM(G1109:G1112)","v":-79003222.059456557},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":2279566797.2905436},{"$f":"+I1113-'ROR-Model'!I1113","v":0},null,null,{"$f":"SUM(M1109:M1112)","v":2200714083.9471116},{"$f":"SUM(N1109:N1112)","v":78852713.343431801},null,null,{"$f":"SUM(Q1109:Q1112)","v":2200714083.9471116},{"$f":"SUM(R1109:R1112)","v":0},null,{"$f":"SUM(T1109:T1112)","v":76049101.653318897},{"$f":"SUM(U1109:U1112)","v":2803611.6901129037},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1113)","v":2200714083.9471116},null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!G1114","v":0},null,null,null,null,{"$f":"+I1114-'ROR-Model'!I1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1115-Adjustments!G1115","v":0},null,null,null,null,{"$f":"+I1115-'ROR-Model'!I1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106]
[null,null,"Distribution - Utah",null,{"$f":"+G1116-Adjustments!G1116","v":0},{"$f":"+'Rate Base'!$T$163","v":5036.83},{"$f":"+Adjustments!T1098","v":0},null,{"$f":"SUM($F$1116:$H$1116)","v":5036.83},{"$f":"+I1116-'ROR-Model'!I1116","v":0},null,"Utah",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":5036.83},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":0},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":5036.83},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":0},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1116)","v":5036.83},null,1107]
[null,null,"Total",null,{"$f":"+G1117-Adjustments!G1117","v":0},{"$f":"SUM(F1116)","v":5036.83},{"$f":"SUM(G1116)","v":0},{"$f":"SUM(H1116)","v":0},{"$f":"SUM(I1116)","v":5036.83},{"$f":"+I1117-'ROR-Model'!I1117","v":0},null,null,{"$f":"SUM(M1116)","v":5036.83},{"$f":"SUM(N1116)","v":0},null,null,{"$f":"SUM(Q1116)","v":5036.83},{"$f":"SUM(R1116)","v":0},null,{"$f":"SUM(T1116)","v":0},{"$f":"SUM(U1116)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1117)","v":5036.83},null,1108]
[null,null,null,null,{"$f":"+G1118-Adjustments!G1118","v":0},null,null,null,null,{"$f":"+I1118-'ROR-Model'!I1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1119-Adjustments!G1119","v":0},null,null,null,null,{"$f":"+I1119-'ROR-Model'!I1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110]
[null,null,"Production",null,{"$f":"+G1120-Adjustments!G1120","v":0},{"$f":"+'Rate Base'!$T$167","v":0},{"$f":"+Adjustments!T1102","v":0},null,{"$f":"SUM($F$1120:$H$1120)","v":0},{"$f":"+I1120-'ROR-Model'!I1120","v":0},null,"Sales",{"$f":"VLOOKUP($L1120,$L$2:$N$7,2,FALSE)*I1120","v":0},{"$f":"VLOOKUP($L1120,$L$2:$N$7,3,FALSE)*I1120","v":0},null,"G",{"$f":"IF(P1120=\"G\",M1120,IF(P1120=\"PT\",0,ERR))","v":0},{"$f":"IF(P1120=\"PT\",M1120,IF(P1120=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1120=\"G\",N1120,IF(S1120=\"PT\",0,ERR))","v":0},{"$f":"IF(S1120=\"PT\",N1120,IF(S1120=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1120)","v":0},null,1111]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1121-Adjustments!G1121","v":-814359.20874999987},{"$f":"+'Rate Base'!$T$168","v":1508262.0399999998},{"$f":"+Adjustments!T1103","v":-814359.20874999987},null,{"$f":"SUM($F$1121:$H$1121)","v":693902.83124999993},{"$f":"+I1121-'ROR-Model'!I1121","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1121,$L$2:$N$7,2,FALSE)*I1121","v":0},{"$f":"VLOOKUP($L1121,$L$2:$N$7,3,FALSE)*I1121","v":693902.83124999993},null,"G",{"$f":"IF(P1121=\"G\",M1121,IF(P1121=\"PT\",0,ERR))","v":0},{"$f":"IF(P1121=\"PT\",M1121,IF(P1121=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1121=\"G\",N1121,IF(S1121=\"PT\",0,ERR))","v":693902.83124999993},{"$f":"IF(S1121=\"PT\",N1121,IF(S1121=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1121)","v":0},null,1112]
[null,null,"Distribution - Utah",null,{"$f":"+G1122-Adjustments!G1129","v":-4914716.9423333351},{"$f":"+'Rate Base'!$T$169","v":13862795.642000001},{"$f":"+Adjustments!T1104","v":-4914716.9423333351},null,{"$f":"SUM($F$1122:$H$1122)","v":8948078.6996666659},{"$f":"+I1122-'ROR-Model'!I1122","v":0},null,"Utah",{"$f":"VLOOKUP($L1122,$L$2:$N$7,2,FALSE)*I1122","v":8948078.6996666659},{"$f":"VLOOKUP($L1122,$L$2:$N$7,3,FALSE)*I1122","v":0},null,"G",{"$f":"IF(P1122=\"G\",M1122,IF(P1122=\"PT\",0,ERR))","v":8948078.6996666659},{"$f":"IF(P1122=\"PT\",M1122,IF(P1122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1122=\"G\",N1122,IF(S1122=\"PT\",0,ERR))","v":0},{"$f":"IF(S1122=\"PT\",N1122,IF(S1122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1122)","v":8948078.6996666659},null,1113]
[null,null,"General",null,{"$f":"+G1123-Adjustments!G1130","v":-1649013.635416666},{"$f":"+'Rate Base'!$T$170","v":2598129.6999999993},{"$f":"+Adjustments!T1105","v":-1649013.635416666},null,{"$f":"SUM($F$1123:$H$1123)","v":949116.06458333321},{"$f":"+I1123-'ROR-Model'!I1123","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":916519.33422144142},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":32596.730361891809},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":916519.33422144142},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":32596.730361891809},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1123)","v":916519.33422144142},null,1114]
[null,null,"Total",null,{"$f":"+G1124-Adjustments!G1131","v":-7378089.7865000013},{"$f":"SUM(F1120:F1123)","v":17969187.381999999},{"$f":"SUM(G1120:G1123)","v":-7378089.7865000013},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":10591097.5955},{"$f":"+I1124-'ROR-Model'!I1124","v":0},null,null,{"$f":"SUM(M1120:M1123)","v":9864598.0338881072},{"$f":"SUM(N1120:N1123)","v":726499.56161189172},null,null,{"$f":"SUM(Q1120:Q1123)","v":9864598.0338881072},{"$f":"SUM(R1120:R1123)","v":0},null,{"$f":"SUM(T1120:T1123)","v":726499.56161189172},{"$f":"SUM(U1120:U1123)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1124)","v":9864598.0338881072},null,1115]
[null,null,null,null,{"$f":"+G1125-Adjustments!G1132","v":0},null,null,null,null,{"$f":"+I1125-'ROR-Model'!I1125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1126-Adjustments!G1133","v":0},null,null,null,null,{"$f":"+I1126-'ROR-Model'!I1126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1117]
[null,null,"Production",null,{"$f":"+G1127-Adjustments!G1134","v":4599949.234027504},{"$f":"+'Rate Base'!$T$174","v":-67858205.049999997},{"$f":"+Adjustments!T1109","v":4599949.234027504},null,{"$f":"SUM($F$1127:$H$1127)","v":-63258255.815972492},{"$f":"+I1127-'ROR-Model'!I1127","v":0},null,"Sales",{"$f":"VLOOKUP($L1127,$L$2:$N$7,2,FALSE)*I1127","v":-60891363.460801631},{"$f":"VLOOKUP($L1127,$L$2:$N$7,3,FALSE)*I1127","v":-2366892.3551708646},null,"G",{"$f":"IF(P1127=\"G\",M1127,IF(P1127=\"PT\",0,ERR))","v":-60891363.460801631},{"$f":"IF(P1127=\"PT\",M1127,IF(P1127=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1127=\"G\",N1127,IF(S1127=\"PT\",0,ERR))","v":0},{"$f":"IF(S1127=\"PT\",N1127,IF(S1127=\"G\",0,ERR))","v":-2366892.3551708646},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1127)","v":-60891363.460801631},null,1118]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1128-Adjustments!G1135","v":544469.97291667014},{"$f":"+'Rate Base'!$T$175","v":-26359258.43},{"$f":"+Adjustments!T1110","v":544469.97291667014},null,{"$f":"SUM($F$1128:$H$1128)","v":-25814788.45708333},{"$f":"+I1128-'ROR-Model'!I1128","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1128,$L$2:$N$7,2,FALSE)*I1128","v":0},{"$f":"VLOOKUP($L1128,$L$2:$N$7,3,FALSE)*I1128","v":-25814788.45708333},null,"G",{"$f":"IF(P1128=\"G\",M1128,IF(P1128=\"PT\",0,ERR))","v":0},{"$f":"IF(P1128=\"PT\",M1128,IF(P1128=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1128=\"G\",N1128,IF(S1128=\"PT\",0,ERR))","v":-25814788.45708333},{"$f":"IF(S1128=\"PT\",N1128,IF(S1128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1128)","v":0},null,1119]
[null,null,"Distribution - Utah",null,{"$f":"+G1129-Adjustments!G1136","v":16920033.974166632},{"$f":"+'Rate Base'!$T$176","v":-567065029.41999996},{"$f":"+Adjustments!T1111","v":16920033.974166632},null,{"$f":"SUM($F$1129:$H$1129)","v":-550144995.44583333},{"$f":"+I1129-'ROR-Model'!I1129","v":0},null,"Utah",{"$f":"VLOOKUP($L1129,$L$2:$N$7,2,FALSE)*I1129","v":-550144995.44583333},{"$f":"VLOOKUP($L1129,$L$2:$N$7,3,FALSE)*I1129","v":0},null,"G",{"$f":"IF(P1129=\"G\",M1129,IF(P1129=\"PT\",0,ERR))","v":-550144995.44583333},{"$f":"IF(P1129=\"PT\",M1129,IF(P1129=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1129=\"G\",N1129,IF(S1129=\"PT\",0,ERR))","v":0},{"$f":"IF(S1129=\"PT\",N1129,IF(S1129=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1129)","v":-550144995.44583333},null,1120]
[null,null,"General",null,{"$f":"+G1130-Adjustments!G1137","v":1269409.0987500697},{"$f":"+'Rate Base'!$T$177","v":-131453701.47},{"$f":"+Adjustments!T1112","v":1269409.0987500697},null,{"$f":"SUM($F$1130:$H$1130)","v":-130184292.37124993},{"$f":"+I1130-'ROR-Model'!I1130","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":-125713203.49800208},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":-4471088.8732478442},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":-125713203.49800208},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":-4471088.8732478442},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1130)","v":-125713203.49800208},null,1121]
[null,null,"Total",null,{"$f":"+G1131-Adjustments!G1138","v":23333862.279860877},{"$f":"SUM(F1127:F1130)","v":-792736194.37},{"$f":"SUM(G1127:G1130)","v":23333862.279860877},{"$f":"SUM(H1127:H1130)","v":0},{"$f":"SUM(I1127:I1130)","v":-769402332.09013903},{"$f":"+I1131-'ROR-Model'!I1131","v":0},null,null,{"$f":"SUM(M1127:M1130)","v":-736749562.40463698},{"$f":"SUM(N1127:N1130)","v":-32652769.685502037},null,null,{"$f":"SUM(Q1127:Q1130)","v":-736749562.40463698},{"$f":"SUM(R1127:R1130)","v":0},null,{"$f":"SUM(T1127:T1130)","v":-30285877.330331173},{"$f":"SUM(U1127:U1130)","v":-2366892.3551708646},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1131)","v":-736749562.40463698},null,1122]
[null,null,null,null,{"$f":"+G1132-Adjustments!G1139","v":0},null,null,null,null,{"$f":"+I1132-'ROR-Model'!I1132","v":0},null,null,null,null,null,null,{"$f":"+Q1131/I1131","v":0.95756086468207291},null,null,null,null,null,null,null,1123]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1133-Adjustments!G1140","v":0},null,null,null,null,{"$f":"+I1133-'ROR-Model'!I1133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1124]
[null,null,"Production",null,{"$f":"+G1134-Adjustments!G1141","v":393834.45068625},{"$f":"+'Rate Base'!$T$181","v":-6105396.0999999996},{"$f":"+Adjustments!T1116","v":393834.45068625},null,{"$f":"SUM($F$1134:$H$1134)","v":-5711561.6493137497},{"$f":"+I1134-'ROR-Model'!I1134","v":0},null,"Sales",{"$f":"VLOOKUP($L1134,$L$2:$N$7,2,FALSE)*I1134","v":-5497855.9214293845},{"$f":"VLOOKUP($L1134,$L$2:$N$7,3,FALSE)*I1134","v":-213705.72788436565},null,"G",{"$f":"IF(P1134=\"G\",M1134,IF(P1134=\"PT\",0,ERR))","v":-5497855.9214293845},{"$f":"IF(P1134=\"PT\",M1134,IF(P1134=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1134=\"G\",N1134,IF(S1134=\"PT\",0,ERR))","v":0},{"$f":"IF(S1134=\"PT\",N1134,IF(S1134=\"G\",0,ERR))","v":-213705.72788436565},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1134)","v":-5497855.9214293845},null,1125]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1135-Adjustments!G1142","v":0},{"$f":"+'Rate Base'!$T$182","v":-10883.08},{"$f":"+Adjustments!T1117","v":0},null,{"$f":"SUM($F$1135:$H$1135)","v":-10883.08},{"$f":"+I1135-'ROR-Model'!I1135","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1135,$L$2:$N$7,2,FALSE)*I1135","v":0},{"$f":"VLOOKUP($L1135,$L$2:$N$7,3,FALSE)*I1135","v":-10883.08},null,"G",{"$f":"IF(P1135=\"G\",M1135,IF(P1135=\"PT\",0,ERR))","v":0},{"$f":"IF(P1135=\"PT\",M1135,IF(P1135=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1135=\"G\",N1135,IF(S1135=\"PT\",0,ERR))","v":-10883.08},{"$f":"IF(S1135=\"PT\",N1135,IF(S1135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1135)","v":0},null,1126]
[null,null,"Distribution - Utah",null,{"$f":"+G1136-Adjustments!G1143","v":-7.0833331774338149E-3},{"$f":"+'Rate Base'!$T$183","v":-58742.880000000005},{"$f":"+Adjustments!T1118","v":-7.0833331774338149E-3},null,{"$f":"SUM($F$1136:$H$1136)","v":-58742.887083333182},{"$f":"+I1136-'ROR-Model'!I1136","v":0},null,"Utah",{"$f":"VLOOKUP($L1136,$L$2:$N$7,2,FALSE)*I1136","v":-58742.887083333182},{"$f":"VLOOKUP($L1136,$L$2:$N$7,3,FALSE)*I1136","v":0},null,"G",{"$f":"IF(P1136=\"G\",M1136,IF(P1136=\"PT\",0,ERR))","v":-58742.887083333182},{"$f":"IF(P1136=\"PT\",M1136,IF(P1136=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1136=\"G\",N1136,IF(S1136=\"PT\",0,ERR))","v":0},{"$f":"IF(S1136=\"PT\",N1136,IF(S1136=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1136)","v":-58742.887083333182},null,1127]
[null,null,"General",null,{"$f":"+G1137-Adjustments!G1144","v":0},{"$f":"+'Rate Base'!$T$184","v":0},{"$f":"+Adjustments!T1119","v":0},null,{"$f":"SUM($F$1137:$H$1137)","v":0},{"$f":"+I1137-'ROR-Model'!I1137","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":0},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":0},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":0},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":0},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1137)","v":0},null,1128]
[null,null,"Total",null,{"$f":"+G1138-Adjustments!G1145","v":393834.44360291684},{"$f":"SUM(F1134:F1137)","v":-6175022.0599999996},{"$f":"SUM(G1134:G1137)","v":393834.44360291684},{"$f":"SUM(H1134:H1137)","v":0},{"$f":"SUM(I1134:I1137)","v":-5781187.6163970828},{"$f":"+I1138-'ROR-Model'!I1138","v":0},null,null,{"$f":"SUM(M1134:M1137)","v":-5556598.8085127175},{"$f":"SUM(N1134:N1137)","v":-224588.80788436564},null,null,{"$f":"SUM(Q1134:Q1137)","v":-5556598.8085127175},{"$f":"SUM(R1134:R1137)","v":0},null,{"$f":"SUM(T1134:T1137)","v":-10883.08},{"$f":"SUM(U1134:U1137)","v":-213705.72788436565},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1138)","v":-5556598.8085127175},null,1129]
[null,null,null,null,{"$f":"+G1139-Adjustments!G1146","v":0},null,null,null,null,{"$f":"+I1139-'ROR-Model'!I1139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130]
["254","Other Regulatory Liabilities ARC",null,null,{"$f":"+G1140-Adjustments!G1147","v":0},null,null,null,null,{"$f":"+I1140-'ROR-Model'!I1140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131]
[null,null,"Production",null,{"$f":"+G1141-Adjustments!G1148","v":0},{"$f":"'Rate Base'!T188","v":0},{"$f":"+Adjustments!T1123","v":0},null,{"$f":"SUM(F1141:H1141)","v":0},{"$f":"+I1141-'ROR-Model'!I1141","v":0},null,"Sales",{"$f":"VLOOKUP($L1141,$L$2:$N$7,2,FALSE)*I1141","v":0},{"$f":"VLOOKUP($L1141,$L$2:$N$7,3,FALSE)*I1141","v":0},null,"G",{"$f":"IF(P1141=\"G\",M1141,IF(P1141=\"PT\",0,ERR))","v":0},{"$f":"IF(P1141=\"PT\",M1141,IF(P1141=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1141=\"G\",N1141,IF(S1141=\"PT\",0,ERR))","v":0},{"$f":"IF(S1141=\"PT\",N1141,IF(S1141=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1141)","v":0},null,1132]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1142-Adjustments!G1149","v":682793.90375000006},{"$f":"'Rate Base'!T189","v":-2083090.31},{"$f":"+Adjustments!T1124","v":682793.90375000006},null,{"$f":"SUM(F1142:H1142)","v":-1400296.40625},{"$f":"+I1142-'ROR-Model'!I1142","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1142,$L$2:$N$7,2,FALSE)*I1142","v":0},{"$f":"VLOOKUP($L1142,$L$2:$N$7,3,FALSE)*I1142","v":-1400296.40625},null,"G",{"$f":"IF(P1142=\"G\",M1142,IF(P1142=\"PT\",0,ERR))","v":0},{"$f":"IF(P1142=\"PT\",M1142,IF(P1142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1142=\"G\",N1142,IF(S1142=\"PT\",0,ERR))","v":-1400296.40625},{"$f":"IF(S1142=\"PT\",N1142,IF(S1142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1142)","v":0},null,1133]
[null,null,"Distribution - Utah",null,{"$f":"+G1143-Adjustments!G1150","v":20596529.429583333},{"$f":"'Rate Base'!T190","v":-63198575.689999998},{"$f":"+Adjustments!T1125","v":20596529.429583333},null,-42602046.260416664,{"$f":"+I1143-'ROR-Model'!I1143","v":0},null,"Utah",{"$f":"VLOOKUP($L1143,$L$2:$N$7,2,FALSE)*I1143","v":-42602046.260416664},{"$f":"VLOOKUP($L1143,$L$2:$N$7,3,FALSE)*I1143","v":0},null,"G",{"$f":"IF(P1143=\"G\",M1143,IF(P1143=\"PT\",0,ERR))","v":-42602046.260416664},{"$f":"IF(P1143=\"PT\",M1143,IF(P1143=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1143=\"G\",N1143,IF(S1143=\"PT\",0,ERR))","v":0},{"$f":"IF(S1143=\"PT\",N1143,IF(S1143=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1143)","v":-42602046.260416664},null,1134]
[null,null,"General",null,{"$f":"+G1144-Adjustments!G1151","v":-16898980.583333332},{"$f":"'Rate Base'!T191","v":0},{"$f":"+Adjustments!T1126","v":-16898980.583333332},null,-16898980.583333332,{"$f":"+I1144-'ROR-Model'!I1144","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":-16318596.862078348},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":-580383.7212549852},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":-16318596.862078348},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":-580383.7212549852},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1144)","v":-16318596.862078348},null,1135]
[null,null,"Total",null,{"$f":"+G1145-Adjustments!G1152","v":4380342.75},{"$f":"SUM(F1141:F1144)","v":-65281666},{"$f":"SUM(G1141:G1144)","v":4380342.75},{"$f":"SUM(H1141:H1144)","v":0},{"$f":"SUM(I1141:I1144)","v":-60901323.25},{"$f":"+I1145-'ROR-Model'!I1145","v":0},null,null,{"$f":"SUM(M1141:M1144)","v":-58920643.12249501},{"$f":"SUM(N1141:N1144)","v":-1980680.1275049853},null,null,{"$f":"SUM(Q1141:Q1144)","v":-58920643.12249501},{"$f":"SUM(R1141:R1144)","v":0},null,{"$f":"SUM(T1141:T1144)","v":-1980680.1275049853},{"$f":"SUM(U1141:U1144)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1145)","v":-58920643.12249501},null,1136]
[null,null,null,null,{"$f":"+G1146-Adjustments!G1153","v":0},null,null,null,null,{"$f":"+I1146-'ROR-Model'!I1146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137]
[null,null,null,null,{"$f":"+G1147-Adjustments!G1147","v":0},null,null,null,null,{"$f":"+I1147-'ROR-Model'!I1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138]
["Net Utility Plant",null,null,null,{"$f":"+G1148-Adjustments!G1148","v":0},null,null,null,null,{"$f":"+I1148-'ROR-Model'!I1148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139]
[null,"Production",null,null,{"$f":"+G1149-Adjustments!G1149","v":-44208.935576246004},{"$f":"F1109+F1120+F1127+F1134+F1141","v":6004535.6800000016},-44208.935576246004,0,{"$f":"SUM(F1149:H1149)","v":5960326.7444237554},{"$f":"+I1149-'ROR-Model'!I1149","v":0},null,null,{"$f":"M1109+M1120+M1127+M1134+M1141","v":5737313.1373660825},{"$f":"N1109+N1120+N1127+N1134+N1141","v":223013.60705767345},null,null,{"$f":"Q1109+Q1120+Q1127+Q1134+Q1141","v":5737313.1373660825},{"$f":"R1109+R1120+R1127+R1134+R1141","v":0},null,{"$f":"T1109+T1120+T1127+T1134+T1141","v":0},{"$f":"U1109+U1120+U1127+U1134+U1141","v":223013.60705767345},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1149)","v":5737313.1373660825},null,1140]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1150-Adjustments!G1150","v":-1847047.26041666},42778254.914000012,-1847047.26041666,0,{"$f":"SUM(F1150:H1150)","v":40931207.653583355},{"$f":"+I1150-'ROR-Model'!I1150","v":0},null,null,{"$f":"M1110+M1121+M1128+M1135+M1142","v":0},{"$f":"N1110+N1121+N1128+N1135+N1142","v":40931207.653583333},null,null,{"$f":"Q1110+Q1121+Q1128+Q1135+Q1142","v":0},{"$f":"R1110+R1121+R1128+R1135+R1142","v":0},null,{"$f":"T1110+T1121+T1128+T1135+T1142","v":40931207.653583333},{"$f":"U1110+U1121+U1128+U1135+U1142","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1150)","v":0},null,1141]
[null,"Distribution - Utah",null,null,{"$f":"+G1151-Adjustments!G1151","v":-35919643.118166625},{"$f":"F1111+F1116+F1122+F1129+F1136+F1143","v":1366190433.2579999},-35919643.118166625,0,1330270790.1398332,{"$f":"+I1151-'ROR-Model'!I1151","v":0},null,null,{"$f":"M1111+M1116+M1122+M1129+M1136+M1143","v":1330270790.1398335},{"$f":"N1111+N1116+N1122+N1129+N1136+N1143","v":0},null,null,{"$f":"Q1111+Q1116+Q1122+Q1129+Q1136+Q1143","v":1330270790.1398335},{"$f":"R1111+R1116+R1122+R1129+R1136+R1143","v":0},null,{"$f":"T1111+T1116+T1122+T1129+T1136+T1143","v":0},{"$f":"U1111+U1116+U1122+U1129+U1136+U1143","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1151)","v":1330270790.1398335},null,1142]
[null,"General",null,null,{"$f":"+G1152-Adjustments!G1152","v":-20462373.058333237},{"$f":"F1112+F1123+F1130+F1137+F1144","v":97378137.279999971},-20462373.058333237,0,76915764.221666738,{"$f":"+I1152-'ROR-Model'!I1152","v":0},null,null,{"$f":"M1112+M1117+M1123+M1130+M1137+M1144","v":73353848.028155491},{"$f":"N1112+N1117+N1123+N1130+N1137+N1144","v":3566953.0235112901},null,null,{"$f":"Q1112+Q1117+Q1123+Q1130+Q1137+Q1144","v":73353848.028155491},{"$f":"R1112+R1117+R1123+R1130+R1137+R1144","v":0},null,{"$f":"T1112+T1117+T1123+T1130+T1137+T1144","v":3566953.0235112901},{"$f":"U1112+U1117+U1123+U1130+U1137+U1144","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1152)","v":73353848.028155491},null,1143]
[null,null,null,null,{"$f":"+G1153-Adjustments!G1153","v":0},null,null,null,null,{"$f":"+I1153-'ROR-Model'!I1153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1144]
[null,null,null,null,{"$f":"+G1154-Adjustments!G1154","v":0},null,null,null,null,{"$f":"+I1154-'ROR-Model'!I1154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1145]
[null,"Net Utility Plant",null,null,{"$f":"+G1155-Adjustments!G1155","v":-58273272.372492768},{"$f":"F1113+F1117+F1124+F1131+F1138+F1145","v":1512351361.132},{"$f":"G1113+G1117+G1124+G1131+G1138+G1145","v":-58273272.372492768},{"$f":"H1113+H1117+H1124+H1131+H1138+H1145","v":0},{"$f":"I1113+I1117+I1124+I1131+I1138+I1145","v":1454078088.7595074},{"$f":"+I1155-'ROR-Model'!I1155","v":0},null,null,{"$f":"M1113+M1117+M1124+M1131+M1138+M1145","v":1409356914.4753554},{"$f":"N1113+N1117+N1124+N1131+N1138+N1145","v":44721174.284152307},null,null,{"$f":"Q1113+Q1117+Q1124+Q1131+Q1138+Q1145","v":1409356914.4753554},{"$f":"R1113+R1117+R1124+R1131+R1138+R1145","v":0},null,{"$f":"T1113+T1117+T1124+T1131+T1138+T1145","v":44498160.677094631},{"$f":"U1113+U1117+U1124+U1131+U1138+U1145","v":223013.60705767345},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1155)","v":1409356914.4753554},null,1146]
[null,null,null,null,{"$f":"+G1156-Adjustments!G1156","v":0},null,null,null,null,{"$f":"+I1156-'ROR-Model'!I1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!G1157","v":0},null,null,null,null,{"$f":"+I1157-'ROR-Model'!I1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1158-Adjustments!G1158","v":0},null,null,null,null,{"$f":"+I1158-'ROR-Model'!I1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,null,null,null,{"$f":"+G1159-Adjustments!G1159","v":0},null,null,null,null,{"$f":"+I1159-'ROR-Model'!I1159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1160-Adjustments!G1160","v":0},null,null,null,null,{"$f":"+I1160-'ROR-Model'!I1160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1151]
[null,null,"Wyoming",null,{"$f":"+G1161-Adjustments!G1161","v":20593.740308204317},{"$f":"+'Rate Base'!$T$208","v":638163.2959440815},{"$f":"+Adjustments!T1143","v":20593.740308204317},null,{"$f":"SUM($F$1161:$H$1161)","v":658757.03625228582},{"$f":"+I1161-'ROR-Model'!I1161","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1161,$L$2:$N$7,2,FALSE)*I1161","v":0},{"$f":"VLOOKUP($L1161,$L$2:$N$7,3,FALSE)*I1161","v":658757.03625228582},null,"G",{"$f":"IF(P1161=\"G\",M1161,IF(P1161=\"PT\",0,ERR))","v":0},{"$f":"IF(P1161=\"PT\",M1161,IF(P1161=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1161=\"G\",N1161,IF(S1161=\"PT\",0,ERR))","v":658757.03625228582},{"$f":"IF(S1161=\"PT\",N1161,IF(S1161=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1161)","v":0},null,1152]
[null,null,"Utah",null,{"$f":"+G1162-Adjustments!G1162","v":579032.34302513301},{"$f":"+'Rate Base'!$T$209","v":17943179.964055918},{"$f":"+Adjustments!T1144","v":579032.34302513301},null,{"$f":"SUM($F$1162:$H$1162)","v":18522212.307081051},{"$f":"+I1162-'ROR-Model'!I1162","v":0},null,"Utah",{"$f":"VLOOKUP($L1162,$L$2:$N$7,2,FALSE)*I1162","v":18522212.307081051},{"$f":"VLOOKUP($L1162,$L$2:$N$7,3,FALSE)*I1162","v":0},null,"G",{"$f":"IF(P1162=\"G\",M1162,IF(P1162=\"PT\",0,ERR))","v":18522212.307081051},{"$f":"IF(P1162=\"PT\",M1162,IF(P1162=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1162=\"G\",N1162,IF(S1162=\"PT\",0,ERR))","v":0},{"$f":"IF(S1162=\"PT\",N1162,IF(S1162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1162)","v":18522212.307081051},null,1153]
[null,null,"Total",null,{"$f":"+G1163-Adjustments!G1163","v":599626.08333333733},{"$f":"SUM(F1161:F1162)","v":18581343.259999998},{"$f":"SUM(G1161:G1162)","v":599626.08333333733},{"$f":"SUM(H1161:H1162)","v":0},{"$f":"SUM(I1161:I1162)","v":19180969.343333337},{"$f":"+I1163-'ROR-Model'!I1163","v":0},null,null,{"$f":"SUM(M1161:M1162)","v":18522212.307081051},{"$f":"SUM(N1161:N1162)","v":658757.03625228582},null,null,{"$f":"SUM(Q1161:Q1162)","v":18522212.307081051},{"$f":"SUM(R1161:R1162)","v":0},null,{"$f":"SUM(T1161:T1162)","v":658757.03625228582},{"$f":"SUM(U1161:U1162)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1163)","v":18522212.307081051},null,1154]
[null,null,null,null,{"$f":"+G1164-Adjustments!G1164","v":0},null,null,null,null,{"$f":"+I1164-'ROR-Model'!I1164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1165-Adjustments!G1165","v":0},null,null,null,null,{"$f":"+I1165-'ROR-Model'!I1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156]
[null,null,"Production",null,{"$f":"+G1166-Adjustments!G1166","v":-26098151.32},{"$f":"+'Rate Base'!$T$213","v":26098151.32},{"$f":"-F1166","v":-26098151.32},null,{"$f":"SUM($F$1166:$H$1166)","v":0},{"$f":"+I1166-'ROR-Model'!I1166","v":0},null,"Sales",{"$f":"VLOOKUP($L1166,$L$2:$N$7,2,FALSE)*I1166","v":0},{"$f":"VLOOKUP($L1166,$L$2:$N$7,3,FALSE)*I1166","v":0},null,"G",{"$f":"IF(P1166=\"G\",M1166,IF(P1166=\"PT\",0,ERR))","v":0},{"$f":"IF(P1166=\"PT\",M1166,IF(P1166=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1166=\"G\",N1166,IF(S1166=\"PT\",0,ERR))","v":0},{"$f":"IF(S1166=\"PT\",N1166,IF(S1166=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1166)","v":0},null,1157]
[null,null,"Total",null,{"$f":"+G1167-Adjustments!G1167","v":-26098151.32},{"$f":"SUM(F1166)","v":26098151.32},{"$f":"SUM(G1166)","v":-26098151.32},{"$f":"SUM(H1166)","v":0},{"$f":"SUM(I1166)","v":0},{"$f":"+I1167-'ROR-Model'!I1167","v":0},null,null,{"$f":"SUM(M1166)","v":0},{"$f":"SUM(N1166)","v":0},null,null,{"$f":"SUM(Q1166)","v":0},{"$f":"SUM(R1166)","v":0},null,{"$f":"SUM(T1166)","v":0},{"$f":"SUM(U1166)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1167)","v":0},null,1158]
[null,null,null,null,{"$f":"+G1168-Adjustments!G1168","v":0},null,null,null,null,{"$f":"+I1168-'ROR-Model'!I1168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159]
[165,"Prepayments",null,null,{"$f":"+G1169-Adjustments!G1169","v":0},null,null,null,null,{"$f":"+I1169-'ROR-Model'!I1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[null,null,"General",null,{"$f":"+G1170-Adjustments!G1170","v":-1181268.4312499999},{"$f":"+'Rate Base'!$T$217","v":4196506.72},{"$f":"+Adjustments!T1152","v":-1181268.4312499999},null,{"$f":"SUM($F$1170:$H$1170)","v":3015238.2887499998},{"$f":"+I1170-'ROR-Model'!I1170","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1170,$L$2:$N$7,2,FALSE)*I1170","v":2911682.0292546093},{"$f":"VLOOKUP($L1170,$L$2:$N$7,3,FALSE)*I1170","v":103556.25949539088},null,"G",{"$f":"IF(P1170=\"G\",M1170,IF(P1170=\"PT\",0,ERR))","v":2911682.0292546093},{"$f":"IF(P1170=\"PT\",M1170,IF(P1170=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1170=\"G\",N1170,IF(S1170=\"PT\",0,ERR))","v":103556.25949539088},{"$f":"IF(S1170=\"PT\",N1170,IF(S1170=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1170)","v":2911682.0292546093},null,1161]
[null,null,"Total",null,{"$f":"+G1171-Adjustments!G1171","v":-1181268.4312499999},{"$f":"SUM(F1170)","v":4196506.72},{"$f":"SUM(G1170)","v":-1181268.4312499999},{"$f":"SUM(H1170)","v":0},{"$f":"SUM(I1170)","v":3015238.2887499998},{"$f":"+I1171-'ROR-Model'!I1171","v":0},null,null,{"$f":"SUM(M1170)","v":2911682.0292546093},{"$f":"SUM(N1170)","v":103556.25949539088},null,null,{"$f":"SUM(Q1170)","v":2911682.0292546093},{"$f":"SUM(R1170)","v":0},null,{"$f":"SUM(T1170)","v":103556.25949539088},{"$f":"SUM(U1170)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1171)","v":2911682.0292546093},null,1162]
[null,null,null,null,{"$f":"+G1172-Adjustments!G1172","v":0},null,null,null,null,{"$f":"+I1172-'ROR-Model'!I1172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1173-Adjustments!G1173","v":0},null,null,null,null,{"$f":"+I1173-'ROR-Model'!I1173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1172+1","v":1164}]
[null,null,"Production",null,{"$f":"+G1174-Adjustments!G1174","v":0},{"$f":"+'Rate Base'!$T$221","v":0},{"$f":"+Adjustments!T1156","v":0},null,{"$f":"SUM($F$1174:$H$1174)","v":0},{"$f":"+I1174-'ROR-Model'!I1174","v":0},null,"Sales",{"$f":"VLOOKUP($L1174,$L$2:$N$7,2,FALSE)*I1174","v":0},{"$f":"VLOOKUP($L1174,$L$2:$N$7,3,FALSE)*I1174","v":0},null,"G",{"$f":"IF(P1174=\"G\",M1174,IF(P1174=\"PT\",0,ERR))","v":0},{"$f":"IF(P1174=\"PT\",M1174,IF(P1174=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1174=\"G\",N1174,IF(S1174=\"PT\",0,ERR))","v":0},{"$f":"IF(S1174=\"PT\",N1174,IF(S1174=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1174)","v":0},null,1165]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1175-Adjustments!G1175","v":-4780.6769433331647},{"$f":"+'Rate Base'!$T$222","v":112387.94792999978},{"$f":"+Adjustments!T1157","v":-4780.6769433331647},null,{"$f":"SUM($F$1175:$H$1175)","v":107607.27098666661},{"$f":"+I1175-'ROR-Model'!I1175","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1175,$L$2:$N$7,2,FALSE)*I1175","v":0},{"$f":"VLOOKUP($L1175,$L$2:$N$7,3,FALSE)*I1175","v":107607.27098666661},null,"G",{"$f":"IF(P1175=\"G\",M1175,IF(P1175=\"PT\",0,ERR))","v":0},{"$f":"IF(P1175=\"PT\",M1175,IF(P1175=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1175=\"G\",N1175,IF(S1175=\"PT\",0,ERR))","v":107607.27098666661},{"$f":"IF(S1175=\"PT\",N1175,IF(S1175=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1175)","v":0},null,1166]
[null,null,"Distribution - Utah",null,{"$f":"+G1176-Adjustments!G1176","v":-128934.31472333334},{"$f":"+'Rate Base'!$T$223","v":3202890.7520700004},{"$f":"+Adjustments!T1158","v":-128934.31472333334},null,{"$f":"SUM($F$1176:$H$1176)","v":3073956.4373466671},{"$f":"+I1176-'ROR-Model'!I1176","v":0},null,"Utah",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":3073956.4373466671},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":3073956.4373466671},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1176)","v":3073956.4373466671},null,1167]
[null,null,"General",null,{"$f":"+G1177-Adjustments!G1177","v":0},{"$f":"+'Rate Base'!$T$224","v":0},{"$f":"+Adjustments!T1159","v":0},null,{"$f":"SUM($F$1177:$H$1177)","v":0},{"$f":"+I1177-'ROR-Model'!I1177","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1177,$L$2:$N$7,2,FALSE)*I1177","v":0},{"$f":"VLOOKUP($L1177,$L$2:$N$7,3,FALSE)*I1177","v":0},null,"G",{"$f":"IF(P1177=\"G\",M1177,IF(P1177=\"PT\",0,ERR))","v":0},{"$f":"IF(P1177=\"PT\",M1177,IF(P1177=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1177=\"G\",N1177,IF(S1177=\"PT\",0,ERR))","v":0},{"$f":"IF(S1177=\"PT\",N1177,IF(S1177=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1177)","v":0},null,1168]
[null,null,"Total",null,{"$f":"+G1178-Adjustments!G1178","v":-133714.99166666652},{"$f":"SUM(F1174:F1177)","v":3315278.7},{"$f":"SUM(G1174:G1177)","v":-133714.99166666652},{"$f":"SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":3181563.7083333335},{"$f":"+I1178-'ROR-Model'!I1178","v":0},null,null,{"$f":"SUM(M1174:M1177)","v":3073956.4373466671},{"$f":"SUM(N1174:N1177)","v":107607.27098666661},null,null,{"$f":"SUM(Q1174:Q1177)","v":3073956.4373466671},{"$f":"SUM(R1174:R1177)","v":0},null,{"$f":"SUM(T1174:T1177)","v":107607.27098666661},{"$f":"SUM(U1174:U1177)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1178)","v":3073956.4373466671},null,1169]
[null,null,null,null,{"$f":"+G1179-Adjustments!G1179","v":0},null,null,null,null,{"$f":"+I1179-'ROR-Model'!I1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1180-Adjustments!G1180","v":0},null,null,null,null,{"$f":"+I1180-'ROR-Model'!I1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171]
[null,null,"Production",null,{"$f":"+G1181-Adjustments!G1181","v":0},{"$f":"+'Rate Base'!$T$228","v":0},{"$f":"+Adjustments!T1163","v":0},null,{"$f":"SUM($F$1181:$H$1181)","v":0},{"$f":"+I1181-'ROR-Model'!I1181","v":0},null,"Sales",{"$f":"VLOOKUP($L1181,$L$2:$N$7,2,FALSE)*I1181","v":0},{"$f":"VLOOKUP($L1181,$L$2:$N$7,3,FALSE)*I1181","v":0},null,"G",{"$f":"IF(P1181=\"G\",M1181,IF(P1181=\"PT\",0,ERR))","v":0},{"$f":"IF(P1181=\"PT\",M1181,IF(P1181=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1181=\"G\",N1181,IF(S1181=\"PT\",0,ERR))","v":0},{"$f":"IF(S1181=\"PT\",N1181,IF(S1181=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1181)","v":0},null,1172]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1182-Adjustments!G1182","v":0},{"$f":"+'Rate Base'!$T$229","v":0},{"$f":"+Adjustments!T1164","v":0},null,{"$f":"SUM($F$1182:$H$1182)","v":0},{"$f":"+I1182-'ROR-Model'!I1182","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1182,$L$2:$N$7,2,FALSE)*I1182","v":0},{"$f":"VLOOKUP($L1182,$L$2:$N$7,3,FALSE)*I1182","v":0},null,"G",{"$f":"IF(P1182=\"G\",M1182,IF(P1182=\"PT\",0,ERR))","v":0},{"$f":"IF(P1182=\"PT\",M1182,IF(P1182=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1182=\"G\",N1182,IF(S1182=\"PT\",0,ERR))","v":0},{"$f":"IF(S1182=\"PT\",N1182,IF(S1182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1182)","v":0},null,1173]
[null,null,"Distribution - Utah",null,{"$f":"+G1183-Adjustments!G1183","v":-11461.285000000033},{"$f":"+'Rate Base'!$T$230","v":284165.86},{"$f":"+Adjustments!T1165","v":-11461.285000000033},null,{"$f":"SUM($F$1183:$H$1183)","v":272704.57499999995},{"$f":"+I1183-'ROR-Model'!I1183","v":0},null,"Utah",{"$f":"VLOOKUP($L1183,$L$2:$N$7,2,FALSE)*I1183","v":272704.57499999995},{"$f":"VLOOKUP($L1183,$L$2:$N$7,3,FALSE)*I1183","v":0},null,"G",{"$f":"IF(P1183=\"G\",M1183,IF(P1183=\"PT\",0,ERR))","v":272704.57499999995},{"$f":"IF(P1183=\"PT\",M1183,IF(P1183=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1183=\"G\",N1183,IF(S1183=\"PT\",0,ERR))","v":0},{"$f":"IF(S1183=\"PT\",N1183,IF(S1183=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1183)","v":272704.57499999995},null,1174]
[null,null,"General",null,{"$f":"+G1184-Adjustments!G1184","v":0},{"$f":"+'Rate Base'!$T$231","v":0},{"$f":"+Adjustments!T1166","v":0},null,{"$f":"SUM($F$1184:$H$1184)","v":0},{"$f":"+I1184-'ROR-Model'!I1184","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1184,$L$2:$N$7,2,FALSE)*I1184","v":0},{"$f":"VLOOKUP($L1184,$L$2:$N$7,3,FALSE)*I1184","v":0},null,"G",{"$f":"IF(P1184=\"G\",M1184,IF(P1184=\"PT\",0,ERR))","v":0},{"$f":"IF(P1184=\"PT\",M1184,IF(P1184=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1184=\"G\",N1184,IF(S1184=\"PT\",0,ERR))","v":0},{"$f":"IF(S1184=\"PT\",N1184,IF(S1184=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1184)","v":0},null,1175]
[null,null,"Total",null,{"$f":"+G1185-Adjustments!G1185","v":-11461.285000000033},{"$f":"SUM(F1181:F1184)","v":284165.86},{"$f":"SUM(G1181:G1184)","v":-11461.285000000033},{"$f":"SUM(H1181:H1184)","v":0},{"$f":"SUM(I1181:I1184)","v":272704.57499999995},{"$f":"+I1185-'ROR-Model'!I1185","v":0},null,null,{"$f":"SUM(M1181:M1184)","v":272704.57499999995},{"$f":"SUM(N1181:N1184)","v":0},null,null,{"$f":"SUM(Q1181:Q1184)","v":272704.57499999995},{"$f":"SUM(R1181:R1184)","v":0},null,{"$f":"SUM(T1181:T1184)","v":0},{"$f":"SUM(U1181:U1184)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1185)","v":272704.57499999995},null,1176]
[null,null,null,null,{"$f":"+G1186-Adjustments!G1186","v":0},null,null,null,null,{"$f":"+I1186-'ROR-Model'!I1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1177]
[2351,"Customer Deposits",null,null,{"$f":"+G1187-Adjustments!G1187","v":0},null,null,null,null,{"$f":"+I1187-'ROR-Model'!I1187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1178]
[null,null,"Wyoming",null,{"$f":"+G1188-Adjustments!G1188","v":-6443.0174999999872},{"$f":"+'Rate Base'!$T$235","v":-220463.88},{"$f":"+Adjustments!T1170","v":-6443.0174999999872},null,{"$f":"SUM($F$1188:$H$1188)","v":-226906.89749999999},{"$f":"+I1188-'ROR-Model'!I1188","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1188,$L$2:$N$7,2,FALSE)*I1188","v":0},{"$f":"VLOOKUP($L1188,$L$2:$N$7,3,FALSE)*I1188","v":-226906.89749999999},null,"G",{"$f":"IF(P1188=\"G\",M1188,IF(P1188=\"PT\",0,ERR))","v":0},{"$f":"IF(P1188=\"PT\",M1188,IF(P1188=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1188=\"G\",N1188,IF(S1188=\"PT\",0,ERR))","v":-226906.89749999999},{"$f":"IF(S1188=\"PT\",N1188,IF(S1188=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1188)","v":0},null,1179]
[null,null,"Utah",null,{"$f":"+G1189-Adjustments!G1189","v":-42260.208750000224},{"$f":"+'Rate Base'!$T$236","v":-5727052.5300000003},{"$f":"+Adjustments!T1171","v":-42260.208750000224},null,{"$f":"SUM($F$1189:$H$1189)","v":-5769312.7387500005},{"$f":"+I1189-'ROR-Model'!I1189","v":0},null,"Utah",{"$f":"VLOOKUP($L1189,$L$2:$N$7,2,FALSE)*I1189","v":-5769312.7387500005},{"$f":"VLOOKUP($L1189,$L$2:$N$7,3,FALSE)*I1189","v":0},null,"G",{"$f":"IF(P1189=\"G\",M1189,IF(P1189=\"PT\",0,ERR))","v":-5769312.7387500005},{"$f":"IF(P1189=\"PT\",M1189,IF(P1189=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1189=\"G\",N1189,IF(S1189=\"PT\",0,ERR))","v":0},{"$f":"IF(S1189=\"PT\",N1189,IF(S1189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1189)","v":-5769312.7387500005},null,1180]
[null,null,"Total",null,{"$f":"+G1190-Adjustments!G1190","v":-48703.226250000211},{"$f":"SUM(F1188:F1189)","v":-5947516.4100000001},{"$f":"SUM(G1188:G1189)","v":-48703.226250000211},{"$f":"SUM(H1188:H1189)","v":0},{"$f":"SUM(I1188:I1189)","v":-5996219.6362500004},{"$f":"+I1190-'ROR-Model'!I1190","v":0},null,null,{"$f":"SUM(M1188:M1189)","v":-5769312.7387500005},{"$f":"SUM(N1188:N1189)","v":-226906.89749999999},null,null,{"$f":"SUM(Q1188:Q1189)","v":-5769312.7387500005},{"$f":"SUM(R1188:R1189)","v":0},null,{"$f":"SUM(T1188:T1189)","v":-226906.89749999999},{"$f":"SUM(U1188:U1189)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1190)","v":-5769312.7387500005},null,1181]
[null,null,null,null,{"$f":"+G1191-Adjustments!G1191","v":0},null,null,null,null,{"$f":"+I1191-'ROR-Model'!I1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182]
[252,"Misc Customer Credits",null,null,{"$f":"+G1192-Adjustments!G1192","v":0},null,null,null,null,{"$f":"+I1192-'ROR-Model'!I1192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1183]
[null,null,"Wyoming",null,{"$f":"+G1193-Adjustments!G1193","v":210912.46458333323},{"$f":"+'Rate Base'!T240","v":-1106748.1000000001},{"$f":"+Adjustments!T1175","v":210912.46458333323},null,{"$f":"SUM($F$1193:$H$1193)","v":-895835.63541666686},{"$f":"+I1193-'ROR-Model'!I1193","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":0},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":-895835.63541666686},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":0},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":-895835.63541666686},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1193)","v":0},null,1184]
[null,null,"Utah",null,{"$f":"+G1194-Adjustments!G1194","v":2184416.6516666673},{"$f":"+'Rate Base'!T241","v":-31368834.029999997},{"$f":"+Adjustments!T1176","v":2184416.6516666673},null,{"$f":"SUM($F$1194:$H$1194)","v":-29184417.37833333},{"$f":"+I1194-'ROR-Model'!I1194","v":0},null,"Utah",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":-29184417.37833333},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":0},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":-29184417.37833333},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":0},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1194)","v":-29184417.37833333},null,1185]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!G1195","v":2395329.1162500004},{"$f":"SUM(F1193:F1194)","v":-32475582.129999999},{"$f":"SUM(G1193:G1194)","v":2395329.1162500004},{"$f":"SUM(H1193:H1194)","v":0},{"$f":"SUM(I1193:I1194)","v":-30080253.013749998},{"$f":"+I1195-'ROR-Model'!I1195","v":0},null,null,{"$f":"SUM(M1194)","v":-29184417.37833333},{"$f":"SUM(N1193:N1194)","v":-895835.63541666686},null,null,{"$f":"SUM(Q1193:Q1194)","v":-29184417.37833333},{"$f":"SUM(R1193:R1194)","v":0},null,{"$f":"SUM(T1193:T1194)","v":-895835.63541666686},{"$f":"SUM(U1194)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1195)","v":-29184417.37833333},null,1186]
[null,null,null,null,{"$f":"+G1196-Adjustments!G1196","v":0},null,null,null,null,{"$f":"+I1196-'ROR-Model'!I1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1197-Adjustments!G1197","v":0},null,null,null,null,{"$f":"+I1197-'ROR-Model'!I1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[null,null,"General",null,{"$f":"+G1198-Adjustments!G1198","v":1013.109999999986},{"$f":"+'Rate Base'!$T$246","v":-69474.259999999995},{"$f":"+Adjustments!T1180","v":1013.109999999986},null,{"$f":"SUM($F$1198:$H$1198)","v":-68461.150000000009},{"$f":"+I1198-'ROR-Model'!I1198","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":-66109.899473232537},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-2351.2505267674696},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":-66109.899473232537},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":-2351.2505267674696},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1198)","v":-66109.899473232537},null,1189]
[null,null,"Total",null,{"$f":"+G1199-Adjustments!G1199","v":1013.109999999986},{"$f":"SUM(F1198)","v":-69474.259999999995},{"$f":"SUM(G1198)","v":1013.109999999986},{"$f":"SUM(H1198)","v":0},{"$f":"SUM(I1198)","v":-68461.150000000009},{"$f":"+I1199-'ROR-Model'!I1199","v":0},null,null,{"$f":"SUM(M1198)","v":-66109.899473232537},{"$f":"SUM(N1198)","v":-2351.2505267674696},null,null,{"$f":"SUM(Q1197:Q1198)","v":-66109.899473232537},{"$f":"SUM(R1197:R1198)","v":0},null,{"$f":"SUM(T1197:T1198)","v":-2351.2505267674696},{"$f":"SUM(U1198)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1199)","v":-66109.899473232537},null,1190]
[null,null,null,null,{"$f":"+G1200-Adjustments!G1200","v":0},null,null,null,null,{"$f":"+I1200-'ROR-Model'!I1200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1201-Adjustments!G1201","v":0},null,null,null,null,{"$f":"+I1201-'ROR-Model'!I1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192]
[null,null,"Production",null,{"$f":"+G1202-Adjustments!G1202","v":-2571.5987499999992},{"$f":"+'Rate Base'!$T$249","v":-3128.42},{"$f":"+Adjustments!T1184","v":-2571.5987499999992},null,{"$f":"SUM($F$1202:$H$1202)","v":-5700.0187499999993},{"$f":"+I1202-'ROR-Model'!I1202","v":0},null,"Sales",{"$f":"VLOOKUP($L1202,$L$2:$N$7,2,FALSE)*I1202","v":-5486.7449151514093},{"$f":"VLOOKUP($L1202,$L$2:$N$7,3,FALSE)*I1202","v":-213.27383484859018},null,"G",{"$f":"IF(P1202=\"G\",M1202,IF(P1202=\"PT\",0,ERR))","v":-5486.7449151514093},{"$f":"IF(P1202=\"PT\",M1202,IF(P1202=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1202=\"G\",N1202,IF(S1202=\"PT\",0,ERR))","v":0},{"$f":"IF(S1202=\"PT\",N1202,IF(S1202=\"G\",0,ERR))","v":-213.27383484859018},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1202)","v":-5486.7449151514093},null,1193]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1203-Adjustments!G1203","v":-2612.7701986666762},{"$f":"+'Rate Base'!$T$250","v":-9653.4511229999807},{"$f":"+Adjustments!T1185","v":-2612.7701986666762},null,{"$f":"SUM($F$1203:$H$1203)","v":-12266.221321666657},{"$f":"+I1203-'ROR-Model'!I1203","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1203,$L$2:$N$7,2,FALSE)*I1203","v":0},{"$f":"VLOOKUP($L1203,$L$2:$N$7,3,FALSE)*I1203","v":-12266.221321666657},null,"G",{"$f":"IF(P1203=\"G\",M1203,IF(P1203=\"PT\",0,ERR))","v":0},{"$f":"IF(P1203=\"PT\",M1203,IF(P1203=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1203=\"G\",N1203,IF(S1203=\"PT\",0,ERR))","v":-12266.221321666657},{"$f":"IF(S1203=\"PT\",N1203,IF(S1203=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1203)","v":0},null,1194]
[null,null,"Distribution - Utah",null,{"$f":"+G1204-Adjustments!G1204","v":-75174.617301333405},{"$f":"+'Rate Base'!$T$251","v":-275109.118877},{"$f":"+Adjustments!T1186","v":-75174.617301333405},null,{"$f":"SUM($F$1204:$H$1204)","v":-350283.73617833341},{"$f":"+I1204-'ROR-Model'!I1204","v":0},null,"Utah",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":-350283.73617833341},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":-350283.73617833341},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1204)","v":-350283.73617833341},null,1195]
[null,null,"General",null,{"$f":"+G1205-Adjustments!G1205","v":-394.58541666666679},{"$f":"+'Rate Base'!$T$252","v":-1194.33},{"$f":"+Adjustments!T1187","v":-394.58541666666679},null,{"$f":"SUM($F$1205:$H$1205)","v":-1588.9154166666667},{"$f":"+I1205-'ROR-Model'!I1205","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":-1534.345223054283},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":-54.570193612383854},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":-1534.345223054283},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":-54.570193612383854},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1205)","v":-1534.345223054283},null,1196]
[null,null,"Total",null,{"$f":"+G1206-Adjustments!G1206","v":-80753.571666666743},{"$f":"SUM(F1202:F1205)","v":-289085.32},{"$f":"SUM(G1202:G1205)","v":-80753.571666666743},{"$f":"SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":-369838.89166666672},{"$f":"+I1206-'ROR-Model'!I1206","v":0},null,null,{"$f":"SUM(M1202:M1205)","v":-357304.82631653908},{"$f":"SUM(N1202:N1205)","v":-12534.065350127632},null,null,{"$f":"SUM(Q1202:Q1205)","v":-357304.82631653908},{"$f":"SUM(R1202:R1205)","v":0},null,{"$f":"SUM(T1202:T1205)","v":-12320.791515279041},{"$f":"SUM(U1202:U1205)","v":-213.27383484859018},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1206)","v":-357304.82631653908},null,1197]
[null,null,null,null,{"$f":"+G1207-Adjustments!G1207","v":0},null,null,null,null,{"$f":"+I1207-'ROR-Model'!I1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1208-Adjustments!G1208","v":0},null,null,null,null,{"$f":"+I1208-'ROR-Model'!I1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199]
[null,null,"Production",null,{"$f":"+G1209-Adjustments!G1209","v":-138324.29250000045},{"$f":"+'Rate Base'!$T$256","v":-1717187.46},{"$f":"+Adjustments!T1191","v":-138324.29250000045},null,{"$f":"SUM($F$1209:$H$1209)","v":-1855511.7525000004},{"$f":"+I1209-'ROR-Model'!I1209","v":0},null,"Sales",{"$f":"VLOOKUP($L1209,$L$2:$N$7,2,FALSE)*I1209","v":-1786085.2954269771},{"$f":"VLOOKUP($L1209,$L$2:$N$7,3,FALSE)*I1209","v":-69426.457073023354},null,"G",{"$f":"IF(P1209=\"G\",M1209,IF(P1209=\"PT\",0,ERR))","v":-1786085.2954269771},{"$f":"IF(P1209=\"PT\",M1209,IF(P1209=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1209=\"G\",N1209,IF(S1209=\"PT\",0,ERR))","v":0},{"$f":"IF(S1209=\"PT\",N1209,IF(S1209=\"G\",0,ERR))","v":-69426.457073023354},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1209)","v":-1786085.2954269771},null,1200]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1210-Adjustments!G1210","v":538411.90433127433},{"$f":"+'Rate Base'!$T$257","v":-11342093.830574976},{"$f":"+Adjustments!T1192","v":538411.90433127433},null,{"$f":"SUM($F$1210:$H$1210)","v":-10803681.926243702},{"$f":"+I1210-'ROR-Model'!I1210","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1210,$L$2:$N$7,2,FALSE)*I1210","v":0},{"$f":"VLOOKUP($L1210,$L$2:$N$7,3,FALSE)*I1210","v":-10803681.926243702},null,"G",{"$f":"IF(P1210=\"G\",M1210,IF(P1210=\"PT\",0,ERR))","v":0},{"$f":"IF(P1210=\"PT\",M1210,IF(P1210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1210=\"G\",N1210,IF(S1210=\"PT\",0,ERR))","v":-10803681.926243702},{"$f":"IF(S1210=\"PT\",N1210,IF(S1210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1210)","v":0},null,1201]
[null,null,"Distribution - Utah",null,{"$f":"+G1211-Adjustments!G1211","v":14615023.515252054},{"$f":"+'Rate Base'!$T$258","v":-323232945.41942501},{"$f":"+Adjustments!T1193","v":14615023.515252054},null,{"$f":"SUM($F$1211:$H$1211)","v":-308617921.90417296},{"$f":"+I1211-'ROR-Model'!I1211","v":0},null,"Utah",{"$f":"VLOOKUP($L1211,$L$2:$N$7,2,FALSE)*I1211","v":-308617921.90417296},{"$f":"VLOOKUP($L1211,$L$2:$N$7,3,FALSE)*I1211","v":0},null,"G",{"$f":"IF(P1211=\"G\",M1211,IF(P1211=\"PT\",0,ERR))","v":-308617921.90417296},{"$f":"IF(P1211=\"PT\",M1211,IF(P1211=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1211=\"G\",N1211,IF(S1211=\"PT\",0,ERR))","v":0},{"$f":"IF(S1211=\"PT\",N1211,IF(S1211=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1211)","v":-308617921.90417296},null,1202]
[null,null,"General",null,{"$f":"+G1212-Adjustments!G1212","v":-388869.984583335},{"$f":"+'Rate Base'!$T$259","v":-11388658.66},{"$f":"+Adjustments!T1194","v":-388869.984583335},null,{"$f":"SUM($F$1212:$H$1212)","v":-11777528.644583335},{"$f":"+I1212-'ROR-Model'!I1212","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":-11373037.624061543},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":-404491.02052179264},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":-11373037.624061543},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":-404491.02052179264},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1212)","v":-11373037.624061543},null,1203]
[null,null,"Total",null,{"$f":"+G1213-Adjustments!G1213","v":14626241.142499993},{"$f":"SUM(F1209:F1212)","v":-347680885.37},{"$f":"SUM(G1209:G1212)","v":14626241.142499993},{"$f":"SUM(H1209:H1212)","v":0},{"$f":"SUM(I1209:I1212)","v":-333054644.22750002},{"$f":"+I1213-'ROR-Model'!I1213","v":0},null,null,{"$f":"SUM(M1209:M1212)","v":-321777044.82366145},{"$f":"SUM(N1209:N1212)","v":-11277599.403838519},null,null,{"$f":"SUM(Q1209:Q1212)","v":-321777044.82366145},{"$f":"SUM(R1209:R1212)","v":0},null,{"$f":"SUM(T1209:T1212)","v":-11208172.946765495},{"$f":"SUM(U1209:U1212)","v":-69426.457073023354},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1213)","v":-321777044.82366145},null,1204]
[null,null,null,null,{"$f":"+G1214-Adjustments!G1214","v":0},null,null,null,null,{"$f":"+I1214-'ROR-Model'!I1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1215-Adjustments!G1215","v":0},null,null,null,null,{"$f":"+I1215-'ROR-Model'!I1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206]
[null,null,"Production",null,{"$f":"+G1216-Adjustments!G1216","v":-6862.5},{"$f":"+'Rate Base'!$T$263","v":-725600.31},{"$f":"+Adjustments!T1198","v":-6862.5},null,{"$f":"SUM($F$1216:$H$1216)","v":-732462.81},{"$f":"+I1216-'ROR-Model'!I1216","v":0},null,"Sales",{"$f":"VLOOKUP($L1216,$L$2:$N$7,2,FALSE)*I1216","v":-705056.7330686436},{"$f":"VLOOKUP($L1216,$L$2:$N$7,3,FALSE)*I1216","v":-27406.076931356467},null,"G",{"$f":"IF(P1216=\"G\",M1216,IF(P1216=\"PT\",0,ERR))","v":-705056.7330686436},{"$f":"IF(P1216=\"PT\",M1216,IF(P1216=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1216=\"G\",N1216,IF(S1216=\"PT\",0,ERR))","v":0},{"$f":"IF(S1216=\"PT\",N1216,IF(S1216=\"G\",0,ERR))","v":-27406.076931356467},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1216)","v":-705056.7330686436},null,1207]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1217-Adjustments!G1217","v":0},{"$f":"+'Rate Base'!$T$264","v":0},{"$f":"+Adjustments!T1199","v":0},null,{"$f":"SUM($F$1217:$H$1217)","v":0},{"$f":"+I1217-'ROR-Model'!I1217","v":0},null,"Wyoming",{"$f":"VLOOKUP($L1217,$L$2:$N$7,2,FALSE)*I1217","v":0},{"$f":"VLOOKUP($L1217,$L$2:$N$7,3,FALSE)*I1217","v":0},null,"G",{"$f":"IF(P1217=\"G\",M1217,IF(P1217=\"PT\",0,ERR))","v":0},{"$f":"IF(P1217=\"PT\",M1217,IF(P1217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1217=\"G\",N1217,IF(S1217=\"PT\",0,ERR))","v":0},{"$f":"IF(S1217=\"PT\",N1217,IF(S1217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1217)","v":0},null,1208]
[null,null,"Distribution - Utah",null,{"$f":"+G1218-Adjustments!G1218","v":1383762.9383333288},{"$f":"+'Rate Base'!$T$265","v":-28777989.84},{"$f":"+Adjustments!T1200","v":1383762.9383333288},null,{"$f":"SUM($F$1218:$H$1218)","v":-27394226.901666671},{"$f":"+I1218-'ROR-Model'!I1218","v":0},null,"Utah",{"$f":"VLOOKUP($L1218,$L$2:$N$7,2,FALSE)*I1218","v":-27394226.901666671},{"$f":"VLOOKUP($L1218,$L$2:$N$7,3,FALSE)*I1218","v":0},null,"G",{"$f":"IF(P1218=\"G\",M1218,IF(P1218=\"PT\",0,ERR))","v":-27394226.901666671},{"$f":"IF(P1218=\"PT\",M1218,IF(P1218=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1218=\"G\",N1218,IF(S1218=\"PT\",0,ERR))","v":0},{"$f":"IF(S1218=\"PT\",N1218,IF(S1218=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1218)","v":-27394226.901666671},null,1209]
[null,null,"General",null,{"$f":"+G1219-Adjustments!G1219","v":-25840.875},{"$f":"+'Rate Base'!$T$266","v":-898919.35},{"$f":"+Adjustments!T1201","v":-25840.875},null,{"$f":"SUM($F$1219:$H$1219)","v":-924760.22499999998},{"$f":"+I1219-'ROR-Model'!I1219","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1219,$L$2:$N$7,2,FALSE)*I1219","v":-892999.97898945457},{"$f":"VLOOKUP($L1219,$L$2:$N$7,3,FALSE)*I1219","v":-31760.246010545445},null,"G",{"$f":"IF(P1219=\"G\",M1219,IF(P1219=\"PT\",0,ERR))","v":-892999.97898945457},{"$f":"IF(P1219=\"PT\",M1219,IF(P1219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1219=\"G\",N1219,IF(S1219=\"PT\",0,ERR))","v":-31760.246010545445},{"$f":"IF(S1219=\"PT\",N1219,IF(S1219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1219)","v":-892999.97898945457},null,1210]
[null,null,"Total",null,{"$f":"+G1220-Adjustments!G1220","v":1351059.5633333288},{"$f":"SUM(F1216:F1219)","v":-30402509.5},{"$f":"SUM(G1216:G1219)","v":1351059.5633333288},{"$f":"SUM(H1216:H1219)","v":0},{"$f":"SUM(I1216:I1219)","v":-29051449.936666671},{"$f":"+I1220-'ROR-Model'!I1220","v":0},null,null,{"$f":"SUM(M1216:M1219)","v":-28992283.613724772},{"$f":"SUM(N1216:N1219)","v":-59166.322941901912},null,null,{"$f":"SUM(Q1216:Q1219)","v":-28992283.613724772},{"$f":"SUM(R1216:R1219)","v":0},null,{"$f":"SUM(T1216:T1219)","v":-31760.246010545445},{"$f":"SUM(U1216:U1219)","v":-27406.076931356467},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1220)","v":-28992283.613724772},null,1211]
[null,null,null,null,{"$f":"+G1221-Adjustments!G1221","v":0},null,null,null,null,{"$f":"+I1221-'ROR-Model'!I1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)",null,null,{"$f":"+G1222-Adjustments!G1222","v":0},null,null,null,null,{"$f":"+I1222-'ROR-Model'!I1222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1213]
[null,"General",null,null,{"$f":"+G1223-Adjustments!G1223","v":0},{"$f":"+'Rate Base'!$T$270","v":0},{"$f":"+Adjustments!T1205","v":0},null,{"$f":"SUM($F$1223:$H$1223)","v":0},{"$f":"+I1223-'ROR-Model'!I1223","v":0},null,"Gross Plant",{"$f":"VLOOKUP($L1223,$L$2:$N$7,2,FALSE)*I1223","v":0},{"$f":"VLOOKUP($L1223,$L$2:$N$7,3,FALSE)*I1223","v":0},null,"G",{"$f":"IF(P1223=\"G\",M1223,IF(P1223=\"PT\",0,ERR))","v":0},{"$f":"IF(P1223=\"PT\",M1223,IF(P1223=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1223=\"G\",N1223,IF(S1223=\"PT\",0,ERR))","v":0},{"$f":"IF(S1223=\"PT\",N1223,IF(S1223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1223)","v":0},null,1214]
[null,"Total",null,null,{"$f":"+G1224-Adjustments!G1224","v":0},{"$f":"SUM(F1223)","v":0},{"$f":"SUM(G1223)","v":0},{"$f":"SUM(H1223)","v":0},{"$f":"SUM(I1223)","v":0},{"$f":"+I1224-'ROR-Model'!I1224","v":0},null,null,{"$f":"SUM(M1223)","v":0},{"$f":"SUM(N1223)","v":0},null,null,{"$f":"SUM(Q1223)","v":0},{"$f":"SUM(R1223)","v":0},null,{"$f":"SUM(T1223)","v":0},{"$f":"SUM(U1223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1224)","v":0},null,1215]
[null,null,null,null,{"$f":"+G1225-Adjustments!G1225","v":0},null,null,null,null,{"$f":"+I1225-'ROR-Model'!I1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
["Total Other Rate Base",null,null,null,{"$f":"+G1226-Adjustments!G1226","v":0},null,null,null,null,{"$f":"+I1226-'ROR-Model'!I1226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1217]
[null,"Production",null,null,{"$f":"+G1227-Adjustments!G1227","v":-26245909.71125},{"$f":"F1166+F1202+F1209+F1216+F1181+F1174","v":23652235.129999999},{"$f":"G1166+G1202+G1209+G1216+G1181+G1174","v":-26245909.71125},{"$f":"H1166+H1202+H1209+H1216+H1181+H1174","v":0},{"$f":"I1166+I1202+I1209+I1216+I1181+I1174","v":-2593674.5812500007},{"$f":"+I1227-'ROR-Model'!I1227","v":0},null,null,{"$f":"M1166+M1202+M1209+M1216+M1181+M1174","v":-2496628.773410772},{"$f":"N1166+N1202+N1209+N1216+N1181+N1174","v":-97045.807839228408},null,null,{"$f":"Q1166+Q1202+Q1209+Q1216+Q1181+Q1174","v":-2496628.773410772},{"$f":"R1166+R1202+R1209+R1216+R1181+R1174","v":0},null,{"$f":"T1166+T1202+T1209+T1216+T1181+T1174","v":0},{"$f":"U1166+U1202+U1209+U1216+U1181+U1174","v":-97045.807839228408},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1227)","v":-2496628.773410772},null,1218]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1228-Adjustments!G1228","v":756081.64458081208},{"$f":"F1161+F1188+F1182+F1175+F1203+F1210+F1217+F1193","v":-11928408.017823895},{"$f":"G1161+G1188+G1182+G1175+G1203+G1210+G1217+G1193","v":756081.64458081208},{"$f":"H1161+H1188+H1182+H1175+H1203+H1210+H1217+H1193","v":0},{"$f":"I1161+I1188+I1182+I1175+I1203+I1210+I1217+I1193","v":-11172326.373243082},{"$f":"+I1228-'ROR-Model'!I1228","v":0},null,null,{"$f":"M1161+M1188+M1182+M1175+M1203+M1210+M1217+M1193","v":0},{"$f":"N1161+N1188+N1182+N1175+N1203+N1210+N1217+N1193","v":-11172326.373243082},null,null,{"$f":"Q1161+Q1188+Q1182+Q1175+Q1203+Q1210+Q1217+Q1193","v":0},{"$f":"R1161+R1188+R1182+R1175+R1203+R1210+R1217+R1193","v":0},null,{"$f":"T1161+T1188+T1182+T1175+T1203+T1210+T1217+T1193","v":-11172326.373243082},{"$f":"U1161+U1188+U1182+U1175+U1203+U1210+U1217+U1193","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1228)","v":0},null,1219]
[null,"Distribution - Utah",null,null,{"$f":"+G1229-Adjustments!G1229","v":18504405.022502515},{"$f":"F1162+F1189+F1204+F1183+F1176+F1211+F1218+F1194","v":-367951694.36217606},{"$f":"G1162+G1189+G1204+G1183+G1176+G1211+G1218+G1194","v":18504405.022502515},{"$f":"H1162+H1189+H1204+H1183+H1176+H1211+H1218+H1194","v":0},{"$f":"I1162+I1189+I1204+I1183+I1176+I1211+I1218+I1194","v":-349447289.33967352},{"$f":"+I1229-'ROR-Model'!I1229","v":0},null,null,{"$f":"M1162+M1189+M1204+M1183+M1176+M1211+M1218+M1194","v":-349447289.33967352},{"$f":"N1162+N1189+N1204+N1183+N1176+N1211+N1218+N1194","v":0},null,null,{"$f":"Q1162+Q1189+Q1204+Q1183+Q1176+Q1211+Q1218+Q1194","v":-349447289.33967352},{"$f":"R1162+R1189+R1204+R1183+R1176+R1211+R1218+R1194","v":0},null,{"$f":"T1162+T1189+T1204+T1183+T1176+T1211+T1218+T1194","v":0},{"$f":"U1162+U1189+U1204+U1183+U1176+U1211+U1218+U1194","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1229)","v":-349447289.33967352},null,1220]
[null,"General",null,null,{"$f":"+G1230-Adjustments!G1230","v":25355314.753749996},{"$f":"F1170+F1198+F1205+F1212+F1219+F1223+F1184+F1177","v":-8161739.8799999999},{"$f":"G1170+G1198+G1205+G1212+G1219+G1223+G1184+G1177","v":-1595360.7662500017},{"$f":"H1170+H1198+H1205+H1212+H1219+H1223+H1184+H1177","v":0},{"$f":"I1170+I1198+I1205+I1212+I1219+I1223+I1184+I1177","v":-9757100.6462500021},{"$f":"+I1230-'ROR-Model'!I1230","v":0},null,null,{"$f":"M1170+M1198+M1205+M1212+M1219+M1223+M1184+M1177","v":-9421999.8184926752},{"$f":"N1170+N1198+N1205+N1212+N1219+N1223+N1184+N1177","v":-335100.82775732706},null,null,{"$f":"Q1170+Q1198+Q1205+Q1212+Q1219+Q1223+Q1184+Q1177","v":-9421999.8184926752},{"$f":"R1170+R1198+R1205+R1212+R1219+R1223+R1184+R1177","v":0},null,{"$f":"T1170+T1198+T1205+T1212+T1219+T1223+T1184+T1177","v":-335100.82775732706},{"$f":"U1170+U1198+U1205+U1212+U1219+U1223+U1184+U1177","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1230)","v":-9421999.8184926752},null,1221]
[null,null,null,null,{"$f":"+G1231-Adjustments!G1231","v":0},null,null,null,null,{"$f":"+I1231-'ROR-Model'!I1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1222]
[null,null,null,null,{"$f":"+G1232-Adjustments!G1232","v":0},null,null,null,null,{"$f":"+I1232-'ROR-Model'!I1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
[null,"Total Other Rate Base",null,null,{"$f":"+G1233-Adjustments!G1233","v":-8580783.8104166742},{"$f":"SUM(F1227:F1231)","v":-364389607.12999994},{"$f":"SUM(G1227:G1231)","v":-8580783.8104166742},{"$f":"SUM(H1227:H1231)","v":0},{"$f":"SUM(I1227:I1231)","v":-372970390.94041663},{"$f":"+I1233-'ROR-Model'!I1233","v":0},null,null,{"$f":"SUM(M1227:M1231)","v":-361365917.93157697},{"$f":"SUM(N1227:N1231)","v":-11604473.008839637},null,null,{"$f":"SUM(Q1227:Q1231)","v":-361365917.93157697},{"$f":"SUM(R1227:R1231)","v":0},null,{"$f":"SUM(T1227:T1231)","v":-11507427.201000409},{"$f":"SUM(U1227:U1231)","v":-97045.807839228408},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1233)","v":-361365917.93157697},null,1224]
[null,null,null,null,{"$f":"+G1234-Adjustments!G1234","v":0},null,null,null,null,{"$f":"+I1234-'ROR-Model'!I1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1225]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1235-Adjustments!G1235","v":0},null,null,null,null,{"$f":"+I1235-'ROR-Model'!I1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1226]
[null,"Production",null,null,{"$f":"+G1236-Adjustments!G1236","v":-26290118.646826245},{"$f":"F1149+F1227","v":29656770.810000002},{"$f":"G1149+G1227","v":-26290118.646826245},{"$f":"H1149+H1227","v":0},3366652.1631737547,{"$f":"+I1236-'ROR-Model'!I1236","v":0},null,null,{"$f":"M1149+M1227","v":3240684.3639553105},125967.79921844504,null,null,{"$f":"Q1149+Q1227","v":3240684.3639553105},0,null,{"$f":"T1149+T1227","v":0},125967.79921844504,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1236)","v":3240684.3639553105},null,1227]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1237-Adjustments!G1237","v":25859709.90416415},30849846.896176115,-1090965.6158358478,0,29758881.280340273,{"$f":"+I1237-'ROR-Model'!I1237","v":0},null,null,0,29758881.280340251,null,null,0,0,null,29758881.280340251,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1237)","v":0},null,{"$f":"Y1236+1","v":1228}]
[null,"Distribution - Utah",null,null,{"$f":"+G1238-Adjustments!G1238","v":-17415238.09566411},998238738.89582384,-17415238.09566411,0,980823500.80015969,{"$f":"+I1238-'ROR-Model'!I1238","v":0},null,null,980823500.80015993,0,null,null,980823500.80015993,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1238)","v":980823500.80015993},null,1229]
[null,"General",null,null,{"$f":"+G1239-Adjustments!G1239","v":-21983896.357405156},89216397.399999976,-22057733.82458324,0,67158663.575416744,{"$f":"+I1239-'ROR-Model'!I1239","v":0},null,null,63931848.209662817,3231852.1957539632,null,null,63931848.209662817,0,null,3231852.1957539632,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1239)","v":63931848.209662817},null,1230]
[null,null,null,null,{"$f":"+G1240-Adjustments!G1240","v":0},null,null,null,null,{"$f":"+I1240-'ROR-Model'!I1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1231]
[null,null,null,null,{"$f":"+G1241-Adjustments!G1241","v":-1.0149999999999999},null,null,null,null,{"$f":"+I1241-'ROR-Model'!I1241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1242-Adjustments!G1242","v":-66854056.182909444},{"$f":"F1155+F1233","v":1147961754.0020001},{"$f":"G1155+G1233","v":-66854056.182909444},{"$f":"H1155+H1233","v":0},{"$f":"I1155+I1233","v":1081107697.8190908},{"$f":"+I1242-'ROR-Model'!I1242","v":0},null,null,{"$f":"M1155+M1233","v":1047990996.5437784},{"$f":"N1155+N1233","v":33116701.27531267},null,null,{"$f":"Q1155+Q1233","v":1047990996.5437784},{"$f":"R1155+R1233","v":0},null,{"$f":"T1155+T1233","v":32990733.476094224},{"$f":"U1155+U1233","v":125967.79921844504},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1242)","v":1047990996.5437784},null,1233]
[null,null,null,null,{"$f":"+G1243-Adjustments!G1243","v":0},null,null,null,null,{"$f":"+I1243-'ROR-Model'!I1243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1244-Adjustments!G1244","v":74945.029185753418},null,null,null,null,{"$f":"+I1244-'ROR-Model'!I1244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1235]
[null,null,null,null,{"$f":"+G1245-Adjustments!G1245","v":0},null,null,null,null,{"$f":"+I1245-'ROR-Model'!I1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1246-Adjustments!G1246","v":0},null,null,null,null,{"$f":"+I1246-'ROR-Model'!I1246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1237]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1247-Adjustments!G1247","v":0},{"$f":"F640","v":581189480.59516835},{"$f":"G640","v":0},{"$f":"H640","v":0},{"$f":"I640","v":581189480.59516835},{"$f":"+I1247-'ROR-Model'!I1247","v":0},null,null,{"$f":"M640","v":560194444.22481823},{"$f":"I1247-M1247","v":20995036.370350122},null,null,null,null,null,null,null,null,null,null,1238]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1248-Adjustments!G1248","v":-28042719.117023125},{"$f":"F905","v":166587040.83000001},{"$f":"G905","v":-28042719.117023125},{"$f":"H905","v":0},{"$f":"I905","v":138544321.7129769},{"$f":"+I1248-'ROR-Model'!I1248","v":0},null,null,{"$f":"M905","v":132506597.50264139},6037724.210335508,null,null,null,null,null,null,null,null,null,null,1239]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1249-Adjustments!G1249","v":0},0,0,0,0,{"$f":"+I1249-'ROR-Model'!I1249","v":0},null,null,0,0,null,null,null,null,null,null,null,null,null,null,1240]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1250-Adjustments!G1250","v":0},{"$f":"F934","v":17613482.750000004},{"$f":"G934","v":0},{"$f":"H934","v":0},{"$f":"I934","v":17613482.750000004},{"$f":"+I1250-'ROR-Model'!I1250","v":0},null,null,{"$f":"M934","v":17048525.277852707},564957.47214729711,null,null,null,null,null,null,null,null,null,null,1241]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1251-Adjustments!G1251","v":490745.81595939316},{"$f":"F936+F938+F940","v":33723161.140000001},{"$f":"G936+G938+G940","v":415800.78677363973},{"$f":"H936+H938+H940","v":540958.19011115283},{"$f":"I936+I938+I940","v":34679920.11688479},{"$f":"+I1251-'ROR-Model'!I1251","v":0},null,null,{"$f":"M936+M938+M940","v":33645426.168681733},{"$f":"N936+N938+N940","v":-33843617.710982554},null,null,null,null,null,null,null,null,null,null,1242]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1252-Adjustments!G1252","v":0},0,0,0,0,{"$f":"+I1252-'ROR-Model'!I1252","v":0},null,null,0,0,null,null,null,null,null,null,null,null,null,null,1243]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1253-Adjustments!G1253","v":0},0,0,0,0,{"$f":"+I1253-'ROR-Model'!I1253","v":0},null,null,0,0,null,null,null,null,null,null,null,null,null,null,1244]
[null,null,"South Georgia Amortization",null,{"$f":"+G1254-Adjustments!G1254","v":74945.029185753418},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},{"$f":"+I1254-'ROR-Model'!I1254","v":0},null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1245]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1255-Adjustments!G1255","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},{"$f":"+I1255-'ROR-Model'!I1255","v":0},null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1246]
[null,null,null,null,{"$f":"+G1256-Adjustments!G1256","v":0},null,null,null,null,{"$f":"+I1256-'ROR-Model'!I1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1257-Adjustments!G1257","v":-27626918.330249485},{"$f":"SUM(F1247:F1255)","v":799113165.31516838},{"$f":"SUM(G1247:G1255)","v":-27626918.330249485},{"$f":"SUM(H1247:H1255)","v":540958.19011115283},{"$f":"SUM(I1247:I1255)","v":772027205.17503011},{"$f":"+I1257-'ROR-Model'!I1257","v":0},null,null,{"$f":"SUM(M1247:M1255)","v":743394993.17399406},{"$f":"SUM(N1247:N1255)","v":-6245899.6581496261},null,null,null,null,null,null,null,null,null,null,1248]
[null,null,null,null,{"$f":"+G1258-Adjustments!G1258","v":0},null,null,null,null,{"$f":"+I1258-'ROR-Model'!I1258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,"Daily Cost of Service",null,{"$f":"+G1259-Adjustments!G1259","v":-75690.187206162969},{"$f":"+F1257/365","v":2189351.1378497765},{"$f":"+G1257/365","v":-75690.187206162969},{"$f":"+H1257/365","v":1482.0772331812407},{"$f":"+I1257/365","v":2115143.0278767948},{"$f":"+I1259-'ROR-Model'!I1259","v":0},null,null,{"$f":"+M1257/365","v":2036698.6114356001},{"$f":"+N1257/365","v":-17112.053857944182},null,null,null,null,null,null,null,null,null,null,1250]
[null,null,null,null,{"$f":"+G1260-Adjustments!G1260","v":0},null,null,null,null,{"$f":"+I1260-'ROR-Model'!I1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1261-Adjustments!G1261","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+I1261-'ROR-Model'!I1261","v":0},null,null,{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"+'Control Panel'!$F$21","v":1.0149999999999999},null,null,null,null,null,null,null,null,null,null,1252]
[null,null,null,null,{"$f":"+G1262-Adjustments!G1262","v":0},null,null,null,null,{"$f":"+I1262-'ROR-Model'!I1262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253]
[null,null,null,null,{"$f":"+G1263-Adjustments!G1263","v":0},null,null,null,null,{"$f":"+I1263-'ROR-Model'!I1263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1254]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1264-Adjustments!G1264","v":-76825.540014255399},{"$f":"F1259*F1261","v":2222191.4049175228},{"$f":"+Adjustments!T1244","v":-76825.540014255399},{"$f":"+H1259*H1261","v":1504.3083916789592},{"$f":"+I1259*I1261","v":2146870.1732949466},{"$f":"+I1264-'ROR-Model'!I1264","v":0},null,null,{"$f":"+M1259*M1261","v":2067249.0906071339},{"$f":"+N1259*N1261","v":-17368.734665813343},null,"G",{"$f":"IF(P1264=\"G\",M1264,IF(P1264=\"PT\",0,ERR))","v":2067249.0906071339},{"$f":"IF(P1264=\"PT\",M1264,IF(P1264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1264=\"G\",N1264,IF(S1264=\"PT\",0,ERR))","v":-17368.734665813343},{"$f":"IF(S1264=\"PT\",N1264,IF(S1264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1264)","v":2067249.0906071339},null,1255]
[null,null,null,null,{"$f":"+G1265-Adjustments!G1265","v":-76825.540014255414},null,{"$f":"G1261*G1259","v":-76825.540014255414},null,null,{"$f":"+I1265-'ROR-Model'!I1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,null,null,{"$f":"+G1266-Adjustments!G1266","v":0},null,null,null,null,{"$f":"+I1266-'ROR-Model'!I1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1257]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1267-Adjustments!G1267","v":0},null,null,null,null,{"$f":"+I1267-'ROR-Model'!I1267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258]
[null,"Production",null,null,{"$f":"+G1268-Adjustments!G1268","v":-26290118.646826245},{"$f":"F1236","v":29656770.810000002},-26290118.646826245,0,{"$f":"I1236","v":3366652.1631737547},{"$f":"+I1268-'ROR-Model'!I1268","v":0},null,null,{"$f":"M1236","v":3240684.3639553105},125967.79921844504,null,null,{"$f":"Q1236","v":3240684.3639553105},0,null,{"$f":"T1236","v":0},125967.79921844504,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1268)","v":3240684.3639553105},null,1259]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1269-Adjustments!G1269","v":-1090965.6158358478},{"$f":"F1237","v":30849846.896176115},-1090965.6158358478,0,29758881.280340273,{"$f":"+I1269-'ROR-Model'!I1269","v":0},null,null,0,29758881.280340251,null,null,0,0,null,29758881.280340251,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1269)","v":0},null,1260]
[null,"Distribution - Utah",null,null,{"$f":"+G1270-Adjustments!G1270","v":-17415238.09566411},998238738.89582384,-17415238.09566411,0,980823500.80015969,{"$f":"+I1270-'ROR-Model'!I1270","v":0},null,null,980823500.80015993,0,null,null,980823500.80015993,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1270)","v":980823500.80015993},null,1261]
[null,"General",null,null,{"$f":"+G1271-Adjustments!G1271","v":-22134559.364597496},{"$f":"F1239+F1264","v":91438588.804917499},{"$f":"G1239+G1264","v":-22134559.364597496},{"$f":"H1239+H1264","v":1504.3083916789592},{"$f":"I1239+I1264","v":69305533.74871169},{"$f":"+I1271-'ROR-Model'!I1271","v":0},null,null,{"$f":"M1239+M1264","v":65999097.300269954},{"$f":"N1239+N1264","v":3214483.4610881498},null,null,{"$f":"Q1239+Q1264","v":65999097.300269954},{"$f":"R1239+R1264","v":0},null,{"$f":"T1239+T1264","v":3214483.4610881498},{"$f":"U1239+U1264","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1271)","v":65999097.300269954},null,1262]
[null,null,null,null,{"$f":"+G1272-Adjustments!G1272","v":0},null,null,null,null,{"$f":"+I1272-'ROR-Model'!I1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!G1273","v":0},null,null,null,null,{"$f":"+I1273-'ROR-Model'!I1273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1274-Adjustments!G1274","v":-66930881.722923696},{"$f":"F1242+F1264","v":1150183945.4069176},{"$f":"G1242+G1264","v":-66930881.722923696},{"$f":"H1242+H1264","v":1504.3083916789592},{"$f":"I1242+I1264","v":1083254567.9923859},{"$f":"+I1274-'ROR-Model'!I1274","v":0},null,null,{"$f":"M1242+M1264","v":1050058245.6343856},{"$f":"N1242+N1264","v":33099332.540646855},null,null,{"$f":"Q1242+Q1264","v":1050058245.6343856},{"$f":"R1242+R1264","v":0},null,{"$f":"T1242+T1264","v":32973364.741428409},{"$f":"U1242+U1264","v":125967.79921844504},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1274)","v":1050058245.6343856},null,1265]

{"sheet":"Taxes","index":5,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,9,7,10],[3,2,3,3],[8,9,8,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment",null,null,null,null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,null,"A","B","C","B",null,null,null,"3 Factor","3 Factor","A",null,"B","C","D","E","F","G","H"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"},null,null,null,"Combined"]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction",null,null,null,"(Updated Oct 2011)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS",null,null,null,null,null,null,1,"State Tax Rates",null,null,null,4.6300000000000001E-2,7.5999999999999998E-2,6.7500000000000004E-2,0,7.5999999999999998E-2,0.05,0]
[null,"Federal Income Tax Rate",{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"HLOOKUP($F$9,Taxes,4)","v":0.35},"tF",null,2,"Weighting of states"]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"HLOOKUP($F$9,Taxes,5)","v":4.7315000000000003E-2},"tS",null,3,null,"Ave Investment",{"$f":"SUM(N13:T13)","v":1768926531},null,22235378,5360115,122837,0,250626,1623836109,117121466]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.46677960330088586},{"$f":"'Capital Str'!$D$7","v":0.46677960330088586},{"$f":"'Capital Str'!$D$7","v":0.46677960330088586},{"$f":"HLOOKUP($F$9,Taxes,6)","v":0.46677960330088586},"wD",null,4,null,"Gross Receipts",{"$f":"SUM(N14:T14)","v":910210111},null,6392473,1636056,137002,0,61429,848697972,53285179]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":5.298080059460885E-2},{"$f":"'Capital Str'!$E$7","v":5.298080059460885E-2},{"$f":"'Capital Str'!$E$7","v":5.298080059460885E-2},{"$f":"HLOOKUP($F$9,Taxes,7)","v":5.298080059460885E-2},"rD",null,5,null,"Wages",{"$f":"SUM(N15:T15)","v":89591975},null,0,0,0,0,0,86208516,3383459]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"'Control Panel'!$F$21","v":1.0149999999999999},{"$f":"HLOOKUP($F$9,Taxes,8)","v":1.0149999999999999},"NLD",null,6,null,"% Average",{"$f":"SUM(N16:T16)","v":1.000046},null,6.5310000000000003E-3,1.6559999999999999E-3,7.2999999999999999E-5,0,6.9999999999999994E-5,0.93754400000000004,5.4171999999999998E-2]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":909043522.65999997},{"$f":"'ROR-Model'!M512","v":875936868.04207635},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":32967472.617923696},{"$f":"HLOOKUP($F$9,Taxes,9)","v":875936868.04207635},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":581189480.59516835},{"$f":"'ROR-Model'!M640","v":560194444.22481823},{"$f":"'ROR-Model'!N640","v":20995036.3703501},{"$f":"HLOOKUP($F$9,Taxes,10)","v":560194444.22481823},"GAS",null,7,null,"Ave State Rate",{"$f":"SUM(N18:T18)","v":4.7315000000000003E-2},null,{"$f":"ROUND(N16*N$11,6)","v":3.0200000000000002E-4},1.26E-4,5.0000000000000004E-6,0,5.0000000000000004E-6,4.6877000000000002E-2,0]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":138544321.7129769},{"$f":"'ROR-Model'!Q905","v":132506597.50264139},{"$f":"'ROR-Model'!N905","v":6037724.2103354838},{"$f":"HLOOKUP($F$9,Taxes,11)","v":132506597.50264139},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":53806209.490000002},{"$f":"'ROR-Model'!Q917","v":51835886.155134492},{"$f":"'ROR-Model'!W917","v":51835886.155134492},{"$f":"HLOOKUP($F$9,Taxes,12)","v":51835886.155134492},"DEPR",null,8,"Federal Tax Rate ",null,0.35]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":18713.870000000003},{"$f":"'ROR-Model'!Q924","v":18013.665492820448},{"$f":"'ROR-Model'!W924","v":18013.665492820448},{"$f":"HLOOKUP($F$9,Taxes,13)","v":18013.665492820448},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":17613482.750000004},{"$f":"'ROR-Model'!Q934","v":17048525.277852707},{"$f":"'ROR-Model'!W934","v":17048525.277852707},{"$f":"HLOOKUP($F$9,Taxes,14)","v":17048525.277852707},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1242","v":1081107697.8190908},{"$f":"'ROR-Model'!Q1242","v":1047990996.5437784},{"$f":"'ROR-Model'!W1242","v":1047990996.5437784},{"$f":"HLOOKUP($F$9,Taxes,15)","v":1047990996.5437784},"RB*",null,9,"Combined Federal & State Tax Rate",null,{"$f":"L20*(1-L18)+L18","v":0.38075474999999998},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,Taxes,16)","v":0},"DIT",null,null,"(Updated Oct 2011)"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,Taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and",null,null,null,null,null,10,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC",null,null,null,null,null,11,null,"Tax Factor",{"$f":"(Taxes!$L$23/(1-Taxes!$L$23))","v":0.6148690684345175},null,{"$f":"(Taxes!$L$20/(1-Taxes!$L$20))","v":0.53846153846153844},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"where IT = SIT + FIT + DIT + DITCr, and",null,null,null,null,null,null,12,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$23)","v":1.6148690684345175},null,{"$f":"1/(1-Taxes!$L$20)","v":1.5384615384615383},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":2050431.491326075},{"$f":"($D16/365)*(D18+D19+D22)","v":1973687.1520832656},{"$f":"($D16/365)*(E18+E19+E22)","v":122582.20588059278},{"$f":"HLOOKUP($F$9,Taxes,21)","v":1973687.1520832656},null,null,13,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$23+('Control Panel'!$F$22*(1-Taxes!$L$23))))","v":1.617506967294726},null,{"$f":"1/(1-(Taxes!$L$20+('Control Panel'!$F$22*(1-Taxes!$L$20))))","v":1.5409746251371761},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":34700135.477804951},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":33664891.801489122},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-33843349.639915638},{"$f":"HLOOKUP($F$9,Taxes,22)","v":33664891.801489122},null,null,14,null,"Tax & Bad Debt Factor",{"$f":"L29-1","v":0.61750696729472598},null,{"$f":"N29-1","v":0.54097462513717609}]
[null,"Solution:"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":2146870.1732949466},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":2067249.0906071339},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":28469.131971970062},{"$f":"HLOOKUP($F$9,Taxes,24)","v":2067249.0906071339}]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":4309546.8154511638},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":4180994.0366369071},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-4205622.5746235335},{"$f":"HLOOKUP($F$9,Taxes,25)","v":4180994.0366369071}]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":30370373.301433627},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":29464432.132044826},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-29637995.136359021},{"$f":"HLOOKUP($F$9,Taxes,26)","v":29464432.132044826}]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":34679920.11688479},{"$f":"D34+D33+D25+D24","v":33645426.168681733},{"$f":"E34+E33+E25+E24","v":-33843617.710982554},{"$f":"HLOOKUP($F$9,Taxes,27)","v":33645426.168681733}]
[]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":34138961.926773638}]
[null,"Tax Adjustment",{"$f":"C35-C38","v":540958.19011115283}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1274","v":1083254567.9923859},{"$f":"'ROR-Model'!Q1274","v":1050058245.6343856},{"$f":"'ROR-Model'!T1274","v":32973364.741428409},{"$f":"HLOOKUP($F$9,Taxes,33)","v":1050058245.6343856}]
[null,"Adj System Return On Rate Base",{"$f":"Report!I76","v":7.6797639800540968E-2},{"$f":"D43/D41","v":7.6841427971176726E-2},{"$f":"E43/E41","v":1.130268243072089},{"$f":"HLOOKUP($F$9,Taxes,34)","v":7.6841427971176726E-2}]
[null,"Allowed Return",{"$f":"+C41*C42","v":83191394.12496987},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":80687975.047454834},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":37268747.034469455},{"$f":"HLOOKUP($F$9,Taxes,35)","v":80687975.047454834}]
[]
[null,"System Average Rate Base",{"$f":"C41","v":1083254567.9923859},{"$f":"D41","v":1050058245.6343856},{"$f":"E41","v":32973364.741428409},{"$f":"HLOOKUP($F$9,Taxes,37)","v":1050058245.6343856}]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":2.4730357084114855E-2},{"$f":"+'Capital Str'!$F$12","v":2.4730357084114855E-2},{"$f":"+'Capital Str'!$F$12","v":2.4730357084114855E-2},{"$f":"HLOOKUP($F$9,Taxes,38)","v":2.4730357084114855E-2}]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":26789272.279450279},{"$f":"+D45*D46","v":25968315.373657543},{"$f":"+E45*E46","v":815443.0843202871},{"$f":"HLOOKUP($F$9,Taxes,39)","v":25968315.373657543}]
[]
[null,"Taxable Return",{"$f":"+C43-C47","v":56402121.845519587},{"$f":"+D43-D47","v":54719659.673797294},{"$f":"+E43-E47","v":36453303.950149171},{"$f":"HLOOKUP($F$9,Taxes,41)","v":54719659.673797294}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$27","v":0.6148690684345175},{"$f":"$L$27","v":0.6148690684345175},{"$f":"$L$27","v":0.6148690684345175},{"$f":"HLOOKUP($F$9,Taxes,42)","v":0.6148690684345175}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":34679920.116884775},{"$f":"+D49*D50","v":33645426.168681577},{"$f":"+E49*E50","v":22414009.041188538},{"$f":"HLOOKUP($F$9,Taxes,43)","v":33645426.168681577}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":909043522.65999997},{"$f":"D17","v":875936868.04207635},32967472.617923696,{"$f":"HLOOKUP($F$9,Taxes,45)","v":875936868.04207635}]
[null,"Gas Purchase Expenses",581189480.59516835,560194444.22481823,20995036.3703501,{"$f":"HLOOKUP($F$9,Taxes,46)","v":560194444.22481823}]
[null,"O&M Expenses",138544321.7129769,{"$f":"D19","v":132506597.50264139},6037724.2103354838,{"$f":"HLOOKUP($F$9,Taxes,47)","v":132506597.50264139}]
[null,"Depreciation",53806209.490000002,51835886.155134492,51835886.155134492,{"$f":"HLOOKUP($F$9,Taxes,48)","v":51835886.155134492}]
[null,"Amortization",18713.870000000003,18013.665492820448,18013.665492820448,{"$f":"HLOOKUP($F$9,Taxes,49)","v":18013.665492820448}]
[null,"Taxes Other Than Income",17613482.750000004,17048525.277852707,17048525.277852707,{"$f":"HLOOKUP($F$9,Taxes,50)","v":17048525.277852707}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":117871314.24185467},{"$f":"D53-SUM(D54:D58)","v":114333401.21613681},{"$f":"E53-SUM(E54:E58)","v":-62967713.06124191},{"$f":"HLOOKUP($F$9,Taxes,51)","v":114333401.21613681}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1274","v":1083254567.9923859},{"$f":"'ROR-Model'!M1274","v":1050058245.6343856},{"$f":"'ROR-Model'!T1274","v":32973364.741428409},{"$f":"HLOOKUP($F$9,Taxes,53)","v":1050058245.6343856}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":2.4730357084114855E-2},{"$f":"D46","v":2.4730357084114855E-2},{"$f":"E46","v":2.4730357084114855E-2},{"$f":"HLOOKUP($F$9,Taxes,54)","v":2.4730357084114855E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":26789272.279450279},{"$f":"D61*D62","v":25968315.373657543},{"$f":"E61*E62","v":815443.0843202871},{"$f":"HLOOKUP($F$9,Taxes,55)","v":25968315.373657543}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":91082041.962404385},{"$f":"D59-D63","v":88365085.842479274},{"$f":"E59-E63","v":-63783156.145562194},{"$f":"HLOOKUP($F$9,Taxes,57)","v":88365085.842479274}]
[null,"State Income Tax Rate",{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"$L$18","v":4.7315000000000003E-2},{"$f":"HLOOKUP($F$9,Taxes,58)","v":4.7315000000000003E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":4309546.8154511638},{"$f":"D65*D66","v":4180994.0366369071},{"$f":"E65*E66","v":-3017900.0330272755},{"$f":"HLOOKUP($F$9,Taxes,59)","v":4180994.0366369071}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":86772495.146953225},{"$f":"D65-D67-(D24+D25)/D12","v":84184091.80584237},{"$f":"E65-E67-(E24+E25)/E12","v":-60765256.112534918},{"$f":"HLOOKUP($F$9,Taxes,61)","v":84184091.80584237}]
[null,"Federal Income Tax Rate",{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"$L$20","v":0.35},{"$f":"HLOOKUP($F$9,Taxes,62)","v":0.35}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":30370373.301433627},{"$f":"D69*D70","v":29464432.132044826},{"$f":"E69*E70","v":-21267839.63938722},{"$f":"HLOOKUP($F$9,Taxes,63)","v":29464432.132044826}]
[]
[null,"Deferred Income Taxes",{"$f":"C24","v":0},0,0,{"$f":"HLOOKUP($F$9,Taxes,65)","v":0}]
[null,"Deferred Income Taxes - Credit",0,0,0,{"$f":"HLOOKUP($F$9,Taxes,66)","v":0}]
[null,"Total Income Tax",{"$f":"C74+C73+C71+C67","v":34679920.11688479},{"$f":"D74+D73+D71+D67","v":33645426.168681733},{"$f":"E74+E73+E71+E67","v":-24285739.672414497},{"$f":"HLOOKUP($F$9,Taxes,67)","v":33645426.168681733}]

{"sheet":"Rate Base","index":6,"n_rows":289,"n_cols":39,"rows_kept":289,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,33,8,34],[9,31,9,34]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJ From Avg",null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,"to Vear End",null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,"HOT","HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T9","v":"2015-06-15"},null,null,"YE RB JUN 2015","AVG RB JUN 2015",{"$f":"+'Control Panel'!B27","v":"AVG RB JUN 2015"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2014-06-20","2014-07-20","2014-08-19","2014-09-18","2014-10-18","2014-11-17","2014-12-17","2015-01-16","2015-02-15","2015-03-17","2015-04-16","2015-05-16","2015-06-15",null,null,null,null,null,null,null,"Adjustment",{"$f":"+AC8+1","v":2},{"$f":"+AD8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"'Control Panel'!F12","v":"2015-06-30"},{"$f":"+'Control Panel'!B27","v":"AVG RB JUN 2015"},"Adjustment"]
[939,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITY 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,{"$f":"+AC10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Service",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,5,5,null,"Gas Plant In Service"]
[942,null,"Intangible 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,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",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,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(I15:S15)+(0.5*T15)+(0.5*H15))/12","v":10883.08},null,null,{"$f":"T15","v":10883.08},{"$f":"V15","v":10883.08},{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC15,FALSE)","v":10883.08},{"$f":"AA15-T15","v":0},8,3,0,null,"Distribution - Wyoming",null,null,{"$f":"+T15","v":10883.08},{"$f":"AA15","v":10883.08},{"$f":"AK15-AJ15","v":0},{"$f":"+AJ15-T15","v":0}]
[945,null,"Distribution - Utah",null,null,null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,null,{"$f":"(SUM(I16:S16)+(0.5*T16)+(0.5*H16))/12","v":58742.880000000005},null,null,{"$f":"T16","v":58742.880000000005},58742.880000000005,58742.880000000005,{"$f":"AA16-T16","v":0},9,4,0,null,"Distribution - Utah",null,null,{"$f":"+T16","v":58742.880000000005},{"$f":"AA16","v":58742.880000000005},{"$f":"AK16-AJ16","v":0},0]
[946,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,0,null,10,5,0,null,null,null,null,null,null,null,0]
[947,null,"Total Intangible Plant",null,null,null,null,{"$f":"SUM(H15:H17)","v":69625.960000000006},{"$f":"SUM(I15:I17)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,null,{"$f":"SUM(V15:V16)","v":69625.960000000006},null,null,{"$f":"T18","v":69625.960000000006},69625.960000000006,69625.960000000006,{"$f":"SUM(AB15:AB17)","v":0},11,6,0,null,"Total Intangible Plant",null,null,{"$f":"+T18","v":69625.960000000006},{"$f":"+V18","v":69625.960000000006},{"$f":"AK18-AJ18","v":0},0]
[948,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,0,null,12,7,0,null,null,null,null,null,null,null,0]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13,8,0,null,"Production & Gathering Plant",null,null,null,null,null,0]
[950,"325","Land & Land Rights",null,null,null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,null,{"$f":"(SUM(I21:S21)+(0.5*T21)+(0.5*H21))/12","v":6266900.6899999985},null,null,{"$f":"T21","v":6266900.6900000004},6266900.6899999985,6266900.6899999985,{"$f":"AA21-T21","v":0},14,9,0,"325","Land & Land Rights",null,null,{"$f":"+T21","v":6266900.6900000004},{"$f":"AA21","v":6266900.6899999985},{"$f":"AK21-AJ21","v":0},0]
[951,"326...9","Structures",null,null,null,null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,null,{"$f":"(SUM(I22:S22)+(0.5*T22)+(0.5*H22))/12","v":1437567.99},null,null,1437567.99,1437567.99,1437567.99,0,15,10,5239.4379166662693,"326...9","Structures",null,null,1437567.99,1437567.99,0,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(I23:S23)+(0.5*T23)+(0.5*H23))/12","v":52175293.810000002},null,null,52175293.810000002,52175293.810000002,52175293.810000002,0,16,11,923815.10250002146,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,null,17216356.879999999,null,null,17216356.879999999,17216356.879999999,17216356.879999999,0,17,12,274625.39208333194,"331","Gas Wells - Equipment",null,null,17216356.879999999,17216356.879999999,0,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2693816.1200000006,null,null,2693816.12,2693816.1200000006,2693816.1200000006,0,18,13,5745.5837499997579,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,null,57014.71,57014.71,57014.71,0,19,14,0,"336","Purification Equipment",null,null,57014.71,57014.71,0,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,null,121186.63,121186.62999999996,121186.62999999996,0,20,15,0,"337","Other Equipment",null,null,121186.63,121186.62999999996,0,0]
[957,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,0,null,21,16,0,null,null,null,null,null,null,null,0]
[958,null,"Total Production & Gathering Plant",null,null,null,null,{"$f":"SUM(H21:H27)","v":79968136.829999998},{"$f":"SUM(I21:I27)","v":79968136.829999998},79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,null,{"$f":"SUM(V21:V27)","v":79968136.829999998},null,null,{"$f":"T29","v":79968136.829999998},79968136.829999998,79968136.829999998,{"$f":"SUM(AB21:AB27)","v":0},22,17,1209425.5162500194,null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(AJ21:AJ27)","v":79968136.829999998},{"$f":"SUM(AK21:AK27)","v":79968136.829999998},{"$f":"SUM(AL21:AL27)","v":0},0]
[959,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,0,null,23,18,0,null,null,null,null,null,null,null,0]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,24,19,0,null,"Distribution Plant",null,null,null,null,null,0]
[961,"374","Land & 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,0,null,25,20,0,"374","Land & Land Rights",null,null,null,null,null,0]
[962,null,null,"Wyoming",null,null,null,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,381894.39,381894.39,381894.39,381894.39,400188.28,400188.28,400188.28,400188.28,null,{"$f":"(SUM(I33:S33)+(0.5*T33)+(0.5*H33))/12","v":379531.37666666671},null,null,{"$f":"T33","v":400188.28},379531.37666666671,379531.37666666671,{"$f":"AA33-T33","v":-20656.903333333321},26,21,-27652.10083333333,null,null,"Wyoming",null,{"$f":"+T33","v":400188.28},{"$f":"AA33","v":379531.37666666671},{"$f":"AK33-AJ33","v":-20656.903333333321},0]
[963,null,null,"Utah",null,null,null,13714884.270000001,14388070,14576087.810000001,15057646.82,15057646.82,15564264.279999999,16452627.140000001,16453519.210000001,16453519.210000001,16770722.200000001,16771174.020000001,16771388.119999999,16771388.119999999,null,{"$f":"(SUM(I34:S34)+(0.5*T34)+(0.5*H34))/12","v":15796650.152083335},null,null,{"$f":"T34","v":16771388.119999999},15796650.152083335,15796650.152083335,{"$f":"AA34-T34","v":-974737.96791666374},27,22,-1314080.4041666687,null,null,"Utah",null,{"$f":"+T34","v":16771388.119999999},{"$f":"AA34","v":15796650.152083335},{"$f":"AK34-AJ34","v":-974737.96791666374},0]
[964,null,null,"Total",null,null,null,{"$f":"SUM(H33:H34)","v":14076248.710000001},{"$f":"SUM(I33:I34)","v":14749434.439999999},14937452.25,15419011.26,15419011.26,15946158.67,16834521.530000001,16835413.600000001,16835413.600000001,17170910.48,17171362.300000001,17171576.399999999,17171576.399999999,null,{"$f":"SUM(V33:V34)","v":16176181.528750002},null,null,{"$f":"T35","v":17171576.399999999},16176181.528750002,16176181.528750002,{"$f":"SUM(AB33:AB34)","v":-995394.87124999706},28,23,-1341732.505000002,null,null,"Total",null,{"$f":"SUM(AJ33:AJ34)","v":17171576.399999999},{"$f":"SUM(AK33:AK34)","v":16176181.528750002},-995394.87124999706,0]
[965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,29,24,0,null,null,null,null,null,null,null,0]
[966,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,30,25,0,"375","Structures & Improyements",null,null,null,null,null,0]
[967,null,null,"Wyoming",null,null,null,721780.23,721780.23,717226.15,717226.15,717226.15,717226.15,717226.15,717226.15,871199.46000000008,866096.88,866243.66,943906.23,943906.23,null,{"$f":"(SUM(I38:S38)+(0.5*T38)+(0.5*H38))/12","v":783785.54916666669},null,null,{"$f":"T38","v":943906.23},783785.54916666669,783785.54916666669,{"$f":"AA38-T38","v":-160120.68083333329},31,26,-134296.77374999982,null,null,"Wyoming",null,{"$f":"+T38","v":943906.23},{"$f":"AA38","v":783785.54916666669},{"$f":"AK38-AJ38","v":-160120.68083333329},0]
[968,null,null,"Utah",null,null,null,11660031.16,11712193.539999999,11712952.969999999,11715155.209999999,11748425.27,11817112.619999999,11933293.41,11989968.779999999,14733261.659999998,14850891.309999999,14875361.470000001,14874161.469999999,15006285.34,null,{"$f":"(SUM(I39:S39)+(0.5*T39)+(0.5*H39))/12","v":12941327.996666664},null,null,{"$f":"T39","v":15006285.34},12941327.996666664,12941327.996666664,{"$f":"AA39-T39","v":-2064957.3433333356},32,27,-7334.2620833320543,null,null,"Utah",null,{"$f":"+T39","v":15006285.34},{"$f":"AA39","v":12941327.996666664},{"$f":"AK39-AJ39","v":-2064957.3433333356},0]
[969,null,null,"Total",null,null,null,{"$f":"SUM(H38:H39)","v":12381811.390000001},{"$f":"SUM(I38:I39)","v":12433973.77},12430179.119999999,12432381.359999999,12465651.42,12534338.77,12650519.560000001,12707194.93,15604461.119999999,15716988.189999999,15741605.130000001,15818067.699999999,15950191.57,null,{"$f":"SUM(V38:V39)","v":13725113.545833331},null,null,{"$f":"T40","v":15950191.57},13725113.545833331,13725113.545833331,{"$f":"SUM(AB38:AB39)","v":-2225078.0241666688},33,28,-141631.03583333187,null,null,"Total",null,{"$f":"SUM(AJ38:AJ39)","v":15950191.57},{"$f":"SUM(AK38:AK39)","v":13725113.545833331},-2225078.0241666688,0]
[970,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,0,null,34,29,0,null,null,null,null,null,null,null,0]
[971,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,35,30,0,"376","Mains",null,null,null,null,null,0]
[972,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,36,31,0,null,"Dist - Wy - Mains - SD",null,null,null,null,null,0]
[973,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,37,32,0,null,"Dist - Wy - Mains - LD",null,null,null,null,null,0]
[974,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38,33,0,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,0]
[975,null,null,"Total Wyoming",null,null,null,33270608.649999999,33080212.099999998,33041505.959999997,33590552.920000002,33591506.119999997,33858502.07,34121858.450000003,34128475,34234962.280000001,34518784.009999998,34519290.609999999,34633610.57,34870592.899999999,null,{"$f":"(SUM(I46:S46)+(0.5*T46)+(0.5*H46))/12","v":33949155.072083332},null,null,{"$f":"T46","v":34870592.899999999},33949155.072083332,33949155.072083332,{"$f":"AA46-T46","v":-921437.82791666687},39,34,-894926.43583333865,null,"Total Wyoming","Wyoming",null,{"$f":"+T46","v":34870592.899999999},{"$f":"AA46","v":33949155.072083332},{"$f":"AK46-AJ46","v":-921437.82791666687},0]
[{"$f":"+A46+1","v":976},null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AC46+1","v":40},{"$f":"+AD46+1","v":35},0,null,"Dist - Ut - Mains - SD",null,null,null,null,null,0]
[977,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41,36,0,null,"Dist - Ut - Mains - LD",null,null,null,null,null,0]
[978,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,42,37,0,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,0]
[979,null,null,"Total Utah",null,null,null,1106805123.55,1107192092.95,1108599961.03,1131855852.3999999,1163061684.49,1169234827.1700001,1178719176.6499999,1179529359.1400001,1185206633.4000001,1198670518.4000001,1204699135.0600002,1209014579.3500001,1211569342.9299998,null,{"$f":"(SUM(I50:S50)+(0.5*T50)+(0.5*H50))/12","v":1166247587.7733333},null,null,{"$f":"T50","v":1211569342.9299998},1166247587.7733333,1166247587.7733333,{"$f":"AA50-T50","v":-45321755.156666517},43,38,-50963272.612500191,null,"Total Utah",null,null,{"$f":"+T50","v":1211569342.9299998},{"$f":"AA50","v":1166247587.7733333},{"$f":"AK50-AJ50","v":-45321755.156666517},0]
[{"$f":"+A50+1","v":980},null,null,"Total",null,null,null,{"$f":"SUM(H46:H50)","v":1140075732.2},{"$f":"SUM(I46:I50)","v":1140272305.05},1141641466.99,1165446405.3199999,1196653190.6099999,1203093329.24,1212841035.0999999,1213657834.1400001,1219441595.6800001,1233189302.4100001,1239218425.6700001,1243648189.9200001,1246439935.8299999,null,{"$f":"SUM(V46:V50)","v":1200196742.8454165},null,null,{"$f":"T51","v":1246439935.8299999},1200196742.8454165,1200196742.8454165,{"$f":"AB50+AB46","v":-46243192.984583184},44,39,-51858199.048333526,null,null,"Total",null,{"$f":"+T51","v":1246439935.8299999},{"$f":"AA51","v":1200196742.8454165},{"$f":"AK51-AJ51","v":-46243192.984583378},0]
[{"$f":"+A51+1","v":981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,45,40,0,null,null,null,null,null,null,null,0]
[982,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,46,41,0,"377","Compressor Station Equipment",null,null,null,null,null,0]
[983,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I54:S54)+(0.5*T54)+(0.5*H54))/12","v":0},null,null,null,null,0,null,47,42,0,null,null,"Wyoming",null,{"$f":"+T54","v":0},{"$f":"AA54","v":0},{"$f":"AK54-AJ54","v":0},0]
[984,null,null,"Utah",null,null,null,17742002.32,17742002.32,17742228.699999999,17742228.699999999,17742228.699999999,17742228.699999999,18154668.640000001,18154668.640000001,18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,null,{"$f":"(SUM(I55:S55)+(0.5*T55)+(0.5*H55))/12","v":17972557.80875},null,null,{"$f":"T55","v":18192571.449999999},17972557.80875,17972557.80875,{"$f":"AA55-T55","v":-220013.6412499994},48,43,-249398.59208333306,null,null,"Utah",null,{"$f":"+T55","v":18192571.449999999},{"$f":"AA55","v":17972557.80875},{"$f":"AK55-AJ55","v":-220013.6412499994},0]
[985,null,null,"Total",null,null,null,{"$f":"SUM(H54:H55)","v":17742002.32},{"$f":"SUM(I54:I55)","v":17742002.32},17742228.699999999,17742228.699999999,17742228.699999999,17742228.699999999,18154668.640000001,18154668.640000001,18154668.640000001,18154668.640000001,18183537.399999999,18190277.739999998,18192571.449999999,null,{"$f":"SUM(V54:V55)","v":17972557.80875},null,null,{"$f":"T56","v":18192571.449999999},17972557.80875,17972557.80875,{"$f":"SUM(AB54:AB55)","v":-220013.6412499994},49,44,-249398.59208333306,null,null,"Total",null,{"$f":"+T56","v":18192571.449999999},{"$f":"AA56","v":17972557.80875},{"$f":"AK56-AJ56","v":-220013.6412499994},0]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,50,45,0,null,null,null,null,null,null,null,0]
[987,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,51,46,0,"378","Measuring & Regulation Station Equip",null,null,null,null,null,0]
[988,null,null,"Wyoming",null,null,null,5329343.01,5334339.6900000004,5315594.5,5354943.3899999997,5354408.3899999997,6194071.5199999996,6275909.7400000002,6488955.8799999999,6451531.5199999996,6420397.3499999996,6421157.2300000004,6504225.0700000003,6504342.4699999997,null,{"$f":"(SUM(I59:S59)+(0.5*T59)+(0.5*H59))/12","v":6002698.0850000009},null,null,{"$f":"T59","v":6504342.4699999997},6002698.0850000009,6002698.0850000009,{"$f":"AA59-T59","v":-501644.38499999885},52,47,-1233591.0141666662,null,null,"Wyoming",null,{"$f":"+T59","v":6504342.4699999997},{"$f":"AA59","v":6002698.0850000009},{"$f":"AK59-AJ59","v":-501644.38499999885},0]
[989,null,null,"Utah",null,null,null,74940570,75054943.280000001,75380820.510000005,75396209.549999997,75526253.420000002,76217550.600000009,76788067.050000012,76890036.680000007,77003120.660000011,78178648.13000001,78210174.329999998,78500991.620000005,78668073.700000003,null,{"$f":"(SUM(I60:S60)+(0.5*T60)+(0.5*H60))/12","v":76662594.806666687},null,null,{"$f":"T60","v":78668073.700000003},76662594.806666687,76662594.806666687,{"$f":"AA60-T60","v":-2005478.8933333158},53,48,-933290.67541667074,null,null,"Utah",null,{"$f":"+T60","v":78668073.700000003},{"$f":"AA60","v":76662594.806666687},{"$f":"AK60-AJ60","v":-2005478.8933333158},0]
[990,null,null,"Total",null,null,null,{"$f":"SUM(H59:H60)","v":80269913.010000005},{"$f":"SUM(I59:I60)","v":80389282.969999999},80696415.010000005,80751152.939999998,80880661.810000002,82411622.120000005,83063976.790000007,83378992.560000002,83454652.180000007,84599045.480000004,84631331.560000002,85005216.689999998,85172416.170000002,null,{"$f":"SUM(V59:V60)","v":82665292.891666681},null,null,{"$f":"T61","v":85172416.170000002},82665292.891666681,82665292.891666681,{"$f":"SUM(AB59:AB60)","v":-2507123.2783333147},54,49,-2166881.6895833369,null,null,"Total",null,{"$f":"+T61","v":85172416.170000002},{"$f":"AA61","v":82665292.891666681},{"$f":"AK61-AJ61","v":-2507123.2783333212},0]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,55,50,0,null,null,null,null,null,null,null,0]
[992,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,56,51,0,"380","Services",null,null,null,null,null,0]
[993,null,null,"Wyoming",null,null,null,16240875.560000001,16320576.25,16365247.609999999,16393742.73,16435995.380000001,16698714.26,16772047.640000001,16722941.59,16779702.210000001,16960115.710000001,16985078.969999999,17029541.370000001,17129766.59,null,{"$f":"(SUM(I64:S64)+(0.5*T64)+(0.5*H64))/12","v":16679085.399583334},null,null,{"$f":"T64","v":17129766.59},16679085.399583334,16679085.399583334,{"$f":"AA64-T64","v":-450681.19041666575},57,52,-962477.68875000067,null,null,"Wyoming",null,{"$f":"+T64","v":17129766.59},{"$f":"AA64","v":16679085.399583334},{"$f":"AK64-AJ64","v":-450681.19041666575},0]
[994,null,null,"Utah",null,null,null,327440763.52999997,328245780.08999997,328632238.12,329260526.52999997,330185592.17000002,329665476.43000001,333057164.04000002,332877469.16000003,335121064.35000002,340030226.78000003,341438871.25999999,345567302.76999998,346375857.28000003,null,{"$f":"(SUM(I65:S65)+(0.5*T65)+(0.5*H65))/12","v":334249168.50875002},null,null,{"$f":"T65","v":346375857.28000003},334249168.50875002,334249168.50875002,{"$f":"AA65-T65","v":-12126688.77125001},58,53,-5231149.1366665959,null,null,"Utah",null,{"$f":"+T65","v":346375857.28000003},{"$f":"AA65","v":334249168.50875002},{"$f":"AK65-AJ65","v":-12126688.77125001},0]
[995,null,null,"Total",null,null,null,{"$f":"SUM(H64:H65)","v":343681639.08999997},{"$f":"SUM(I64:I65)","v":344566356.33999997},344997485.73000002,345654269.25999999,346621587.55000001,346364190.69,349829211.68000001,349600410.75,351900766.56,356990342.49000001,358423950.23000002,362596844.13999999,363505623.87,null,{"$f":"SUM(V64:V65)","v":350928253.90833336},null,null,{"$f":"T66","v":363505623.87},350928253.90833336,350928253.90833336,{"$f":"SUM(AB64:AB65)","v":-12577369.961666675},59,54,-6193626.8254165966,null,null,"Total",null,{"$f":"+T66","v":363505623.87},{"$f":"AA66","v":350928253.90833336},{"$f":"AK66-AJ66","v":-12577369.961666644},0]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,60,55,0,null,null,null,null,null,null,null,0]
[997,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,61,56,0,"381...2","Meters & Meter Installation",null,null,null,null,null,0]
[998,null,null,"Wyoming",null,null,null,8548706.493999999,8535838.0639999993,8534583.8039999995,8649358.034,8666784.5940000005,8678974.5539999995,8688637.3939999994,8735216.5240000002,8770831.5240000002,8798058.2239999995,8850369.7039999999,8868015.1440000013,8892452.8839999996,null,{"$f":"(SUM(I69:S69)+(0.5*T69)+(0.5*H69))/12","v":8708103.9377500005},null,null,{"$f":"T69","v":8892452.8839999996},8708103.9377500005,8708103.9377500005,{"$f":"AA69-T69","v":-184348.94624999911},62,57,-332098.96658333205,null,null,"Wyoming",null,{"$f":"+T69","v":8892452.8839999996},{"$f":"AA69","v":8708103.9377500005},{"$f":"AK69-AJ69","v":-184348.94624999911},0]
[999,null,null,"Utah",null,null,null,271105230.046,270931419.71599996,270807793.07599998,274096181.35600001,272774669.44600004,273024925.64599997,273408946.60600001,274458101.866,276554253.51599997,278399086.22600001,279188540.24600005,279907173.71600002,280533278.34600002,null,{"$f":"(SUM(I70:S70)+(0.5*T70)+(0.5*H70))/12","v":274947528.80099994},null,null,{"$f":"T70","v":280533278.34600002},274947528.80099994,274947528.80099994,{"$f":"AA70-T70","v":-5585749.5450000763},63,58,-1803810.0100833476,null,null,"Utah",null,{"$f":"+T70","v":280533278.34600002},{"$f":"AA70","v":274947528.80099994},{"$f":"AK70-AJ70","v":-5585749.5450000763},0]
[1000,null,null,"Total",null,null,null,{"$f":"SUM(H69:H70)","v":279653936.54000002},{"$f":"SUM(I69:I70)","v":279467257.77999997},279342376.88,282745539.38999999,281441454.04000002,281703900.19999999,282097584,283193318.38999999,285325085.03999996,287197144.44999999,288038909.95000005,288775188.86000001,289425731.23000002,null,{"$f":"SUM(V69:V70)","v":283655632.73874992},null,null,{"$f":"T71","v":289425731.23000002},283655632.73874992,283655632.73874992,{"$f":"SUM(AB69:AB70)","v":-5770098.4912500754},64,59,-2135908.9766666796,null,null,"Total",null,{"$f":"+T71","v":289425731.23000002},{"$f":"AA71","v":283655632.73874992},{"$f":"AK71-AJ71","v":-5770098.4912500978},0]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,65,60,0,null,null,null,null,null,null,null,0]
[1002,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,66,61,0,"383...4","House Regulators & Reg Installations",null,null,null,null,null,0]
[1003,null,null,"Wyoming",null,null,null,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,647686.5,904120.82000000007,903671.56,899916.04,899150.89999999991,893724.41999999993,887753.61,887753.6100000001,null,{"$f":"(SUM(I74:S74)+(0.5*T74)+(0.5*H74))/12","v":883015.31375000009},null,null,{"$f":"T74","v":887753.6100000001},883015.31375000009,883015.31375000009,{"$f":"AA74-T74","v":-4738.296250000014},67,62,0.76000000024214387,null,null,"Wyoming",null,{"$f":"+T74","v":887753.6100000001},{"$f":"AA74","v":883015.31375000009},{"$f":"AK74-AJ74","v":-4738.296250000014},0]
[1004,null,null,"Utah",null,null,null,14020519.540000001,14020519.540000001,14020519.540000001,13993509.200000001,13985312.92,14180494.600000001,13894040.07,13869699.99,13869587.530000001,13835819.389999999,13828884.389999999,13828884.390000001,13828884.390000001,null,{"$f":"(SUM(I75:S75)+(0.5*T75)+(0.5*H75))/12","v":13937664.460416667},null,null,{"$f":"T75","v":13828884.390000001},13937664.460416667,13937664.460416667,{"$f":"AA75-T75","v":108780.07041666657},68,63,1219.1429166663438,null,null,"Utah",null,{"$f":"+T75","v":13828884.390000001},{"$f":"AA75","v":13937664.460416667},{"$f":"AK75-AJ75","v":108780.07041666657},0]
[1005,null,null,"Total",null,null,null,{"$f":"SUM(H74:H75)","v":14935249.120000001},{"$f":"SUM(I74:I75)","v":14935249.120000001},14935249.120000001,14908238.780000001,14900042.5,14828181.100000001,14798160.890000001,14773371.550000001,14769503.57,14734970.289999999,14722608.809999999,14716638,14716638,null,{"$f":"SUM(V74:V75)","v":14820679.774166668},null,null,{"$f":"T76","v":14716638},14820679.774166668,14820679.774166668,{"$f":"SUM(AB74:AB75)","v":104041.77416666655},69,64,1219.902916666586,null,null,"Total",null,{"$f":"+T76","v":14716638},{"$f":"AA76","v":14820679.774166668},{"$f":"AK76-AJ76","v":104041.77416666783},0]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,70,65,0,null,null,null,null,null,null,null,0]
[1007,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,71,66,0,"387","Other Equipment",null,null,null,null,null,0]
[1008,null,null,"Wyoming",null,null,null,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,56482.770000000004,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,null,{"$f":"(SUM(I79:S79)+(0.5*T79)+(0.5*H79))/12","v":59794.951666666668},null,null,{"$f":"T79","v":76118.649999999994},{"$f":"V79","v":59794.951666666668},{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC79,FALSE)","v":59794.951666666668},{"$f":"AA79-T79","v":-16323.698333333326},72,67,0,null,null,"Wyoming",null,{"$f":"+T79","v":76118.649999999994},{"$f":"AA79","v":59794.951666666668},{"$f":"AK79-AJ79","v":-16323.698333333326},{"$f":"+AJ79-T79","v":0}]
[1009,null,null,"Utah",null,null,null,1531223,906448.28,700967.14,700967.14,779169.25,815969.38,991700.26,994458.45000000007,994458.45000000007,1158704.32,1160614.9600000002,1346450.7400000002,1349835.08,null,{"$f":"(SUM(I80:S80)+(0.5*T80)+(0.5*H80))/12","v":999203.11750000005},null,null,{"$f":"T80","v":1349835.08},999203.11750000005,999203.11750000005,{"$f":"AA80-T80","v":-350631.96250000002},73,68,322301.11791666655,null,null,"Utah",null,{"$f":"+T80","v":1349835.08},{"$f":"AA80","v":999203.11750000005},{"$f":"AK80-AJ80","v":-350631.96250000002},0]
[1010,null,null,"Total",null,null,null,{"$f":"SUM(H79:H80)","v":1583841.85},{"$f":"SUM(I79:I80)","v":959067.13},753585.99,753585.99,835652.02,868588.23,1044319.11,1047077.3,1047077.3,1234822.97,1236733.6100000001,1422569.3900000001,1425953.73,null,{"$f":"SUM(V79:V80)","v":1058998.0691666668},null,null,{"$f":"T81","v":1425953.73},1058998.0691666668,1058998.0691666668,{"$f":"SUM(AB79:AB80)","v":-366955.66083333333},74,69,322301.11791666655,null,null,"Total",null,{"$f":"+T81","v":1425953.73},{"$f":"AA81","v":1058998.0691666668},{"$f":"AK81-AJ81","v":-366955.66083333315},0]
[1011,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,0,null,75,70,0,null,null,null,null,null,null,null,0]
[1012,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,76,71,0,388,"Asset Retirement Costs",null,null,null,null,null,0]
[1013,null,null,"Wyoming",null,null,null,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,null,{"$f":"(SUM(I84:S84)+(0.5*T84)+(0.5*H84))/12","v":7220},null,null,{"$f":"T84","v":7220},7220,7220,{"$f":"AA84-T84","v":0},77,72,0,null,null,"Wyoming",null,{"$f":"+T84","v":7220},{"$f":"AA84","v":7220},{"$f":"AK84-AJ84","v":0},0]
[1014,null,null,"Utah",null,null,null,319038,319038,319038,319038,319038,319038,319038,319038,305101.60000000003,305101.60000000003,286172.69,290689.26,290689.26,null,{"$f":"(SUM(I85:S85)+(0.5*T85)+(0.5*H85))/12","v":310432.89833333337},null,null,{"$f":"T85","v":290689.26},310432.89833333337,310432.89833333337,{"$f":"AA85-T85","v":19743.638333333365},78,73,1182.5833333333139,null,null,"Utah",null,{"$f":"+T85","v":290689.26},{"$f":"AA85","v":310432.89833333337},{"$f":"AK85-AJ85","v":19743.638333333365},0]
[1015,null,null,"Total",null,null,null,{"$f":"SUM(H84:H85)","v":326258},{"$f":"SUM(I84:I85)","v":326258},326258,326258,326258,326258,326258,326258,312321.60000000003,312321.60000000003,293392.69,297909.26,297909.26,null,{"$f":"SUM(V84:V85)","v":317652.89833333337},null,null,{"$f":"T86","v":297909.26},317652.89833333337,317652.89833333337,{"$f":"AA86-T86","v":19743.638333333365},79,74,1182.5833333333139,null,null,"Total",null,{"$f":"+T86","v":297909.26},{"$f":"AA86","v":317652.89833333337},{"$f":"AK86-AJ86","v":19743.638333333365},0]
[1016,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,0,null,80,75,0,null,null,null,null,null,null,null,0]
[1017,null,"Total Distribution Plant",null,null,null,null,{"$f":"H81+H76+H71+H66+H61+H56+H51+H40+H35+H86","v":1904726632.2300003},1905841186.9200001,1907802697.79,1936179070.9999998,1967285737.9100001,1975818795.7200003,1991640255.3,1993674539.8599999,2006845545.29,2029300517,2037661857.3500001,2047642478.1000001,{"$f":"T81+T76+T71+T66+T61+T56+T51+T40+T35+T86","v":2052298547.51},null,{"$f":"V81+V76+V71+V66+V61+V56+V51+V40+V35+V86","v":1981517106.0091662},null,null,{"$f":"T88","v":2052298547.51},1981517106.0091662,1981517106.0091662,{"$f":"AB81+AB76+AB71+AB66+AB61+AB56+AB51+AB40+AB35+AB86","v":-70781441.500833258},81,76,-63762675.068750136,null,"Total Distribution Plant",null,null,{"$f":"+T88","v":2052298547.51},{"$f":"AA88","v":1981517106.0091662},{"$f":"AK88-AJ88","v":-70781441.50083375},0]
[1018,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,0,null,82,77,0,null,null,null,null,null,null,null,0]
[1019,"General 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,0,null,83,78,0,null,null,null,null,null,null,null,0]
[1020,"389","Land & 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,0,null,84,79,0,"389","Land & Land Rights",null,null,null,null,null,0]
[1021,null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(I92:S92)+(0.5*T92)+(0.5*H92))/12","v":11584.020000000004},null,null,{"$f":"T92","v":11584.02},11584.020000000004,11584.020000000004,{"$f":"AA92-T92","v":0},85,80,3793.9500000000025,null,null,"Distribution - Wyoming",null,{"$f":"+T92","v":11584.02},{"$f":"AA92","v":11584.020000000004},{"$f":"AK92-AJ92","v":0},0]
[1022,null,null,"Utah",null,null,null,2703949.33,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,3779827.5100000002,3779827.5100000002,null,{"$f":"(SUM(I93:S93)+(0.5*T93)+(0.5*H93))/12","v":2841639.5191666665},null,null,{"$f":"T93","v":3779827.5100000002},2841639.5191666665,2841639.5191666665,{"$f":"AA93-T93","v":-938187.99083333369},86,81,-251183.31041666726,null,null,"Distribution - Utah",null,{"$f":"+T93","v":3779827.5100000002},{"$f":"AA93","v":2841639.5191666665},{"$f":"AK93-AJ93","v":-938187.99083333369},0]
[1023,null,null,"Total",null,null,null,{"$f":"SUM(H92:H93)","v":2715533.35},{"$f":"SUM(I92:I93)","v":2719379.85},2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,3791411.5300000003,3791411.5300000003,null,{"$f":"SUM(V92:V93)","v":2853223.5391666666},null,null,{"$f":"T94","v":3791411.5300000003},2853223.5391666666,2853223.5391666666,{"$f":"AA94-T94","v":-938187.99083333369},87,82,-247389.36041666707,null,null,"Total",null,{"$f":"+T94","v":3791411.5300000003},{"$f":"AA94","v":2853223.5391666666},{"$f":"AK94-AJ94","v":-938187.99083333369},0]
[1024,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,0,null,88,83,0,null,null,null,null,null,null,null,0]
[1025,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,89,84,0,"390","Structures & Improyements",null,null,null,null,null,0]
[1026,null,null,"Wyoming",null,null,null,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,120846.7,120846.7,120846.7,142988.51,142988.51,142988.51,144504.59,null,{"$f":"(SUM(I97:S97)+(0.5*T97)+(0.5*H97))/12","v":123198.44416666665},null,null,{"$f":"T97","v":144504.59},123198.44416666665,123198.44416666665,{"$f":"AA97-T97","v":-21306.145833333343},90,85,0,null,null,"Distribution - Wyoming",null,{"$f":"+T97","v":144504.59},{"$f":"AA97","v":123198.44416666665},{"$f":"AK97-AJ97","v":-21306.145833333343},0]
[1027,null,null,"Utah",null,null,null,21955443.800000004,21955443.800000004,21955970.750000007,21960398.740000002,21974813.479999997,22021155.440000005,22063883.039999992,22063883.039999992,22077663.789999992,22228818.089999989,22264413.539999999,22247453.109999999,21551392.319999993,null,{"$f":"(SUM(I98:S98)+(0.5*T98)+(0.5*H98))/12","v":22047276.239999995},null,null,{"$f":"T98","v":21551392.319999993},22047276.239999995,22047276.239999995,{"$f":"AA98-T98","v":495883.92000000179},91,86,1243046.616666669,null,null,"Distribution - Utah",null,{"$f":"+T98","v":21551392.319999993},{"$f":"AA98","v":22047276.239999995},{"$f":"AK98-AJ98","v":495883.92000000179},0]
[1028,null,null,"General",null,null,null,46168575.520000003,46168575.520000003,46169039.520000003,46169039.520000003,46169039.520000003,46172755.380000003,46213378.450000003,46213378.450000003,46213378.450000003,46427958.530000001,46556289.43,46573249.859999999,46578825.159999996,null,{"$f":"(SUM(I99:S99)+(0.5*T99)+(0.5*H99))/12","v":46284981.914166667},null,null,{"$f":"T99","v":46578825.159999996},46284981.914166667,46284981.914166667,{"$f":"AA99-T99","v":-293843.24583332986},92,87,-898441.75500001013,null,null,{"$f":"D99","v":"General"},null,{"$f":"+T99","v":46578825.159999996},{"$f":"AA99","v":46284981.914166667},{"$f":"AK99-AJ99","v":-293843.24583332986},0]
[1029,null,null,"Total",null,null,null,{"$f":"SUM(H97:H99)","v":68235769.030000001},{"$f":"SUM(I97:I99)","v":68235769.030000001},68236759.980000019,68241187.969999999,68255602.710000008,68305660.530000001,68398108.189999998,68398108.189999998,68411888.939999998,68799765.129999995,68963691.480000004,68963691.480000004,68274722.069999993,null,{"$f":"SUM(V97:V99)","v":68455456.598333329},null,null,{"$f":"SUM(Y97:Y99)","v":68274722.069999993},{"$f":"SUM(Z97:Z99)","v":68455456.598333329},68455456.598333329,{"$f":"AA100-T100","v":180734.52833333611},93,88,344604.86166665703,null,null,"Total",null,{"$f":"+T100","v":68274722.069999993},{"$f":"AA100","v":68455456.598333329},{"$f":"AK100-AJ100","v":180734.52833333611},0]
[1030,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,0,null,94,89,0,null,null,null,null,null,null,null,0]
[1031,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,95,90,0,"391","Office Furniture & Equipment",null,null,null,null,null,0]
[1032,null,null,"Wyoming",null,null,null,283272.01,283272.01,283272.01,283272.01,283272.01,283272.01,283272.01,170254.98,283272.01,207014.46,207014.46,207014.46,204157.95999999996,null,{"$f":"(SUM(I103:S103)+(0.5*T103)+(0.5*H103))/12","v":251493.11791666664},null,null,{"$f":"T103","v":204157.95999999996},251493.11791666664,251493.11791666664,{"$f":"AA103-T103","v":47335.157916666678},96,91,-21539.822500000009,null,null,"Distribution - Wyoming",null,{"$f":"+T103","v":204157.95999999996},{"$f":"AA103","v":251493.11791666664},{"$f":"AK103-AJ103","v":47335.157916666678},0]
[1033,null,null,"Utah",null,null,null,16008844.390000001,16067529.740000002,16093616.420000002,15375719.030000001,15408548.100000001,15442308.609999999,15584975.469999999,15697992.5,15587146.109999999,13059346.359999999,13140266.520000003,13239159.640000001,12996334.769999988,null,{"$f":"(SUM(I104:S104)+(0.5*T104)+(0.5*H104))/12","v":14933266.506666666},null,null,{"$f":"T104","v":12996334.769999988},14933266.506666666,14933266.506666666,{"$f":"AA104-T104","v":1936931.7366666775},97,92,1649957.3104166612,null,null,"Distribution - Utah",null,{"$f":"+T104","v":12996334.769999988},{"$f":"AA104","v":14933266.506666666},{"$f":"AK104-AJ104","v":1936931.7366666775},0]
[1034,null,null,"General",null,null,null,45871376.649999999,45874301.140000001,45877079.560000002,45873456.480000004,45927316.789999999,46988364.440000005,47798062.230000004,47969805.630000003,47969805.630000003,48020097.329999998,48056563.409999996,48313346.390000001,47857540.930000007,null,{"$f":"(SUM(I105:S105)+(0.5*T105)+(0.5*H105))/12","v":47127721.485000007},null,null,{"$f":"T105","v":47857540.930000007},47127721.485000007,47127721.485000007,{"$f":"AA105-T105","v":-729819.4450000003},98,93,-827110.12958333641,null,null,"General",null,{"$f":"+T105","v":47857540.930000007},{"$f":"AA105","v":47127721.485000007},{"$f":"AK105-AJ105","v":-729819.4450000003},0]
[1035,null,null,"Total",null,null,null,{"$f":"SUM(H103:H105)","v":62163493.049999997},{"$f":"SUM(I103:I105)","v":62225102.890000001},62253967.990000002,61532447.520000003,61619136.899999999,62713945.060000002,63666309.710000001,63838053.109999999,63840223.75,61286458.149999999,61403844.390000001,61759520.490000002,61058033.659999996,null,{"$f":"SUM(V103:V105)","v":62312481.109583341},null,null,{"$f":"T106","v":61058033.659999996},62312481.109583341,62312481.109583341,{"$f":"AA106-T106","v":1254447.4495833442},99,94,801307.35833332688,null,null,"Total",null,{"$f":"+T106","v":61058033.659999996},{"$f":"AA106","v":62312481.109583341},{"$f":"AK106-AJ106","v":1254447.4495833442},0]
[1036,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,0,null,100,95,0,null,null,null,null,null,null,null,0]
[1037,"392","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,0,null,101,96,0,"392","Transportation Equipment",null,null,null,null,null,0]
[1038,null,null,"Wyoming",null,null,null,1631659.35,1729375.27,1998763.81,2035375.15,2035375.15,2168792.0699999998,2168792.0699999998,2280449.6799999997,2167432.65,2167432.65,2167432.65,2233933.58,2233933.58,null,{"$f":"(SUM(I109:S109)+(0.5*T109)+(0.5*H109))/12","v":2090495.9329166664},null,null,{"$f":"T109","v":2233933.58},2090495.9329166664,2090495.9329166664,{"$f":"AA109-T109","v":-143437.64708333369},102,97,-74623.420833333163,null,null,"Distribution - Wyoming",null,{"$f":"+T109","v":2233933.58},{"$f":"AA109","v":2090495.9329166664},{"$f":"AK109-AJ109","v":-143437.64708333369},0]
[1039,null,null,"Utah",null,null,null,40591130.129999995,40725720.289999999,41128133.280000001,41722813.259999998,41753243.969999999,42562297.850000001,43694185.339999996,43360729.140000001,43563343.759999998,43544494.329999998,43658096.32,43542625.079999998,44123299.240000002,null,{"$f":"(SUM(I110:S110)+(0.5*T110)+(0.5*H110))/12","v":42634408.108749993},null,null,{"$f":"T110","v":44123299.240000002},42634408.108749993,42634408.108749993,{"$f":"AA110-T110","v":-1488891.1312500089},103,98,-718557.95083332807,null,null,"Distribution - Utah",null,{"$f":"+T110","v":44123299.240000002},{"$f":"AA110","v":42634408.108749993},{"$f":"AK110-AJ110","v":-1488891.1312500089},0]
[1040,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I111:S111)+(0.5*T111)+(0.5*H111))/12","v":0},null,null,{"$f":"T111","v":0},0,0,{"$f":"AA111-T111","v":0},104,99,0,null,null,"General",null,{"$f":"+T111","v":0},{"$f":"AA111","v":0},{"$f":"AK111-AJ111","v":0},0]
[1041,null,null,"Total",null,null,null,{"$f":"SUM(H109:H111)","v":42222789.479999997},{"$f":"SUM(I109:I111)","v":42455095.560000002},43126897.090000004,43758188.409999996,43788619.119999997,44731089.920000002,45862977.409999996,45641178.82,45730776.409999996,45711926.979999997,45825528.969999999,45776558.659999996,46357232.82,null,{"$f":"(SUM(I112:S112)+(0.5*T112)+(0.5*H112))/12","v":44724904.041666672},null,null,{"$f":"T112","v":46357232.82},44724904.041666672,44724904.041666672,{"$f":"AA112-T112","v":-1632328.7783333287},{"$f":"+AC111+1","v":105},{"$f":"+AD111+1","v":100},-793181.3716666624,null,null,"Total",null,{"$f":"+T112","v":46357232.82},{"$f":"AA112","v":44724904.041666672},{"$f":"AK112-AJ112","v":-1632328.7783333287},0]
[1042,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,0,null,106,101,0,null,null,null,null,null,null,null,0]
[1043,"393","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,0,null,107,102,0,"393","Stores Equipment",null,null,null,null,null,0]
[1044,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(I115:S115)+(0.5*T115)+(0.5*H115))/12","v":12371.89},null,null,{"$f":"T115","v":12371.89},12371.89,12371.89,{"$f":"AA115-T115","v":0},108,103,0,null,null,"Distribution - Wyoming",null,{"$f":"+T115","v":12371.89},{"$f":"AA115","v":12371.89},{"$f":"AK115-AJ115","v":0},0]
[{"$f":"+A115+1","v":1045},null,null,"Utah",null,null,null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,null,{"$f":"(SUM(I116:S116)+(0.5*T116)+(0.5*H116))/12","v":45026.020000000011},null,null,{"$f":"T116","v":45026.020000000004},45026.020000000011,45026.020000000011,{"$f":"AA116-T116","v":0},109,104,0,null,null,"Distribution - Utah",null,{"$f":"+T116","v":45026.020000000004},{"$f":"AA116","v":45026.020000000011},{"$f":"AK116-AJ116","v":0},0]
[1046,null,null,"Total",null,null,null,{"$f":"SUM(H115:H116)","v":57397.91},{"$f":"SUM(I115:I116)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,null,{"$f":"SUM(V115:V116)","v":57397.910000000011},null,null,{"$f":"T117","v":57397.91},57397.910000000011,57397.910000000011,{"$f":"AA117-T117","v":0},110,105,0,null,null,"Total",null,{"$f":"+T117","v":57397.91},{"$f":"AA117","v":57397.910000000011},{"$f":"AK117-AJ117","v":0},0]
[1047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,111,106,0,null,null,null,null,null,null,null,0]
[1048,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,112,107,0,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,0]
[1049,null,null,"Wyoming",null,null,null,2071217.5699999998,2082758.46,2088814.6800000002,2097310.91,2107965.41,2107965.41,2109997.4700000002,2109997.4700000002,2136065.44,2168041.2000000002,2170719.3400000003,2169358.3400000003,2181233.9299999997,null,{"$f":"(SUM(I120:S120)+(0.5*T120)+(0.5*H120))/12","v":2122934.9900000002},null,null,{"$f":"T120","v":2181233.9299999997},2122934.9900000002,2122934.9900000002,{"$f":"AA120-T120","v":-58298.939999999478},113,108,-64580.444166666712,null,null,"Distribution - Wyoming",null,{"$f":"+T120","v":2181233.9299999997},{"$f":"AA120","v":2122934.9900000002},{"$f":"AK120-AJ120","v":-58298.939999999478},0]
[1050,null,null,"Utah",null,null,null,24562259.509999998,24748129.259999998,25026510.77,24930664.77,24970584.859999999,25022950.34,25233681.27,26063720.790000003,26187058.399999999,26287419.010000002,26674200.830000002,26729337.66,26847830.330000002,null,{"$f":"(SUM(I121:S121)+(0.5*T121)+(0.5*H121))/12","v":25631608.573333338},null,null,{"$f":"T121","v":26847830.330000002},25631608.573333338,25631608.573333338,{"$f":"AA121-T121","v":-1216221.756666664},114,109,-1904880.1112500019,null,null,"Distribution - Utah",null,{"$f":"+T121","v":26847830.330000002},{"$f":"AA121","v":25631608.573333338},{"$f":"AK121-AJ121","v":-1216221.756666664},0]
[1051,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I122:S122)+(0.5*T122)+(0.5*H122))/12","v":0},null,null,{"$f":"T122","v":0},0,0,{"$f":"AA122-T122","v":0},115,110,0,null,null,"General",null,{"$f":"+T122","v":0},{"$f":"AA122","v":0},{"$f":"AK122-AJ122","v":0},0]
[1052,null,null,"Total",null,null,null,{"$f":"SUM(H120:H122)","v":26633477.079999998},{"$f":"SUM(I120:I122)","v":26830887.719999999},27115325.449999999,27027975.68,27078550.27,27130915.75,27343678.739999998,28173718.260000002,28323123.84,28455460.210000001,28844920.170000002,28898696,29029064.260000002,null,{"$f":"SUM(V120:V122)","v":27754543.56333334},null,null,{"$f":"T123","v":29029064.260000002},27754543.56333334,27754543.56333334,{"$f":"AA123-T123","v":-1274520.6966666616},116,111,-1969460.555416666,null,null,"Total",null,{"$f":"+T123","v":29029064.260000002},{"$f":"AA123","v":27754543.56333334},{"$f":"AK123-AJ123","v":-1274520.6966666616},0]
[1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,117,112,0,null,null,null,null,null,null,null,0]
[1054,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,118,113,0,"395","Laboratory Equipment",null,null,null,null,null,0]
[1055,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I126:S126)+(0.5*T126)+(0.5*H126))/12","v":0},null,null,{"$f":"T126","v":0},0,0,{"$f":"AA126-T126","v":0},119,114,0,null,null,"Distribution - Wyoming",null,{"$f":"+T126","v":0},{"$f":"AA126","v":0},{"$f":"AK126-AJ126","v":0},0]
[1056,null,null,"Utah",null,null,null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"(SUM(I127:S127)+(0.5*T127)+(0.5*H127))/12","v":76245.36},null,null,{"$f":"T127","v":76245.36},76245.36,76245.36,{"$f":"AA127-T127","v":0},120,115,0,null,null,"Distribution - Utah",null,{"$f":"+T127","v":76245.36},{"$f":"AA127","v":76245.36},{"$f":"AK127-AJ127","v":0},0]
[1057,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I128:S128)+(0.5*T128)+(0.5*H128))/12","v":0},null,null,{"$f":"T128","v":0},0,0,{"$f":"AA128-T128","v":0},121,116,0,null,null,"General",null,0,{"$f":"AA128","v":0},{"$f":"AK128-AJ128","v":0},0]
[1058,null,null,"Total",null,null,null,{"$f":"SUM(H126:H128)","v":76245.36},{"$f":"SUM(I126:I128)","v":76245.36},76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,null,{"$f":"SUM(V126:V128)","v":76245.36},null,null,{"$f":"T129","v":76245.36},76245.36,76245.36,{"$f":"AA129-T129","v":0},122,117,0,null,null,"Total",null,{"$f":"+T129","v":76245.36},{"$f":"AA129","v":76245.36},{"$f":"AK129-AJ129","v":0},0]
[1059,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,0,null,123,118,0,null,null,null,null,null,null,null,0]
[1060,"396","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,0,null,124,119,0,"396","Power Operated Equipment",null,null,null,null,null,0]
[1061,null,null,"Wyoming",null,null,null,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,null,{"$f":"(SUM(I132:S132)+(0.5*T132)+(0.5*H132))/12","v":695559.30999999994},null,null,{"$f":"T132","v":695559.30999999994},695559.30999999994,695559.30999999994,{"$f":"AA132-T132","v":0},125,120,-115290.82374999986,null,null,"Distribution - Wyoming",null,{"$f":"+T132","v":695559.30999999994},{"$f":"AA132","v":695559.30999999994},{"$f":"AK132-AJ132","v":0},0]
[1062,null,null,"Utah",null,null,null,10418828.5,10108382,10095643.35,10095643.35,10095993.35,10723219.85,10734078.66,10734078.66,10734078.66,10740010.229999999,11088327.41,11065119.16,11262941.729999999,null,{"$f":"(SUM(I133:S133)+(0.5*T133)+(0.5*H133))/12","v":10587954.982916666},null,null,11262941.729999999,10587954.982916666,10587954.982916666,{"$f":"AA133-T133","v":-674986.74708333239},126,121,-35777.456666668877,null,null,"Distribution - Utah",null,{"$f":"+T133","v":11262941.729999999},{"$f":"AA133","v":10587954.982916666},{"$f":"AK133-AJ133","v":-674986.74708333239},0]
[1063,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I134:S134)+(0.5*T134)+(0.5*H134))/12","v":0},null,null,0,0,0,{"$f":"AA134-T134","v":0},127,122,0,null,null,"General",null,{"$f":"+T134","v":0},{"$f":"AA134","v":0},{"$f":"AK134-AJ134","v":0},0]
[1064,null,null,"Total",null,null,null,{"$f":"SUM(H132:H134)","v":11114387.810000001},{"$f":"SUM(I132:I134)","v":10803941.310000001},10791202.66,10791202.66,10791552.66,11418779.16,11429637.970000001,11429637.970000001,11429637.970000001,11435569.539999999,11783886.720000001,11760678.470000001,11958501.039999999,null,{"$f":"SUM(V132:V134)","v":11283514.292916667},null,null,11958501.039999999,11283514.292916667,11283514.292916667,{"$f":"AA135-T135","v":-674986.74708333239},128,123,-151068.28041666932,null,null,"Total",null,{"$f":"+T135","v":11958501.039999999},{"$f":"AA135","v":11283514.292916667},{"$f":"AK135-AJ135","v":-674986.74708333239},0]
[1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,129,124,0,null,null,null,null,null,null,null,0]
[1066,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,130,125,0,"397","Communication Equipment",null,null,null,null,null,0]
[1067,null,null,"Wyoming",null,null,null,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,49809.3100000001,49809.3100000001,49809.3100000001,49809.310000000056,null,{"$f":"(SUM(I138:S138)+(0.5*T138)+(0.5*H138))/12","v":66455.001666666692},null,null,49809.310000000056,66455.001666666692,66455.001666666692,{"$f":"AA138-T138","v":16645.691666666637},131,126,45643.757500000298,null,null,"Distribution - Wyoming",null,{"$f":"+T138","v":49809.310000000056},{"$f":"AA138","v":66455.001666666692},{"$f":"AK138-AJ138","v":16645.691666666637},0]
[1068,null,null,"Utah",null,null,null,4247958.0699999994,4874158.3599999994,5090656.6399999997,5184652.1899999995,5185613.75,5186105.58,5254778.8499999996,5254778.8499999996,5254778.8499999996,5254778.8499999996,5257509.5399999991,5257509.5399999991,5257509.5399999991,null,{"$f":"(SUM(I139:S139)+(0.5*T139)+(0.5*H139))/12","v":5150671.2337499997},null,null,5257509.5399999991,5150671.2337499997,5150671.2337499997,{"$f":"AA139-T139","v":-106838.30624999944},132,127,5757580.4083333351,null,null,"Distribution - Utah",null,{"$f":"+T139","v":5257509.5399999991},{"$f":"AA139","v":5150671.2337499997},{"$f":"AK139-AJ139","v":-106838.30624999944},0]
[1069,null,null,"Total",null,null,null,{"$f":"SUM(H138:H139)","v":4321267.18},{"$f":"SUM(I138:I139)","v":4947467.47},5163965.75,5257961.3,5258922.8600000003,5259414.6900000004,5328087.96,5328087.96,5328087.96,5304588.16,5307318.8499999996,5307318.8499999996,5307318.8499999996,null,{"$f":"SUM(V138:V139)","v":5217126.2354166666},null,null,5307318.8499999996,5217126.2354166666,5217126.2354166666,{"$f":"AA140-T140","v":-90192.614583333023},133,128,5803224.1658333344,null,null,"Total",null,{"$f":"+T140","v":5307318.8499999996},{"$f":"AA140","v":5217126.2354166666},{"$f":"AK140-AJ140","v":-90192.614583333023},0]
[1070,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,0,null,134,129,0,null,null,null,null,null,null,null,0]
[1071,"398","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,0,null,135,130,0,"398","Miscellaneous Equipment",null,null,null,null,null,0]
[1072,null,null,"Wyoming",null,null,null,3863.92,3863.92,3863.92,3863.92,0,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,null,{"$f":"(SUM(I143:S143)+(0.5*T143)+(0.5*H143))/12","v":3541.9266666666658},null,null,{"$f":"T143","v":3863.92},3541.9266666666658,{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC143,FALSE)","v":3541.9266666666658},{"$f":"AA143-T143","v":-321.99333333333425},136,131,-2736.9433333333336,null,null,"Distribution - Wyoming",null,{"$f":"+T143","v":3863.92},{"$f":"AA143","v":3541.9266666666658},{"$f":"AK143-AJ143","v":-321.99333333333425},{"$f":"+AJ143-T143","v":0}]
[1073,null,null,"Utah",null,null,null,246621.86,246621.86,246621.86,246621.86,250485.78,264561.53000000003,265117.63,265117.63,265117.63,267617.63,267617.63,267617.63,267617.63,null,{"$f":"(SUM(I144:S144)+(0.5*T144)+(0.5*H144))/12","v":259186.5345833333},null,null,{"$f":"T144","v":267617.63},{"$f":"V144","v":259186.5345833333},259186.5345833333,{"$f":"AA144-T144","v":-8431.095416666707},137,132,-57224.493749999965,null,null,"Distribution - Utah",null,{"$f":"+T144","v":267617.63},{"$f":"AA144","v":259186.5345833333},{"$f":"AK144-AJ144","v":-8431.095416666707},0]
[1074,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I145:S145)+(0.5*T145)+(0.5*H145))/12","v":0},null,null,{"$f":"T145","v":0},{"$f":"V145","v":0},0,{"$f":"AA145-T145","v":0},138,133,0,null,null,"General",null,{"$f":"+T145","v":0},{"$f":"AA145","v":0},{"$f":"AK145-AJ145","v":0},0]
[1075,null,null,"Total",null,null,null,{"$f":"SUM(H143:H145)","v":250485.78},{"$f":"SUM(I143:I145)","v":250485.78},250485.78,250485.78,250485.78,268425.45,268981.55,268981.55,268981.55,271481.55,271481.55,271481.55,271481.55,null,{"$f":"SUM(V143:V145)","v":262728.46124999993},null,null,{"$f":"T146","v":271481.55},{"$f":"V146","v":262728.46124999993},262728.46124999993,{"$f":"AA146-T146","v":-8753.0887500000536},139,134,-59961.437083333323,null,null,"Total",null,{"$f":"+T146","v":271481.55},{"$f":"AA146","v":262728.46124999993},{"$f":"AK146-AJ146","v":-8753.0887500000536},0]
[1076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,140,135,0,null,null,null,null,null,null,null,0]
[1077,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,141,136,0,"393","Stores Equipment",null,null,null,null,null,0]
[1078,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I149:S149)+(0.5*T149)+(0.5*H149))/12","v":0},null,null,{"$f":"T149","v":0},{"$f":"V149","v":0},0,{"$f":"AA149-T149","v":0},142,137,0,null,null,"Distribution - Wyoming",null,{"$f":"+T149","v":0},{"$f":"AA149","v":0},{"$f":"AK149-AJ149","v":0},0]
[1079,null,null,"Utah",null,null,null,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,null,{"$f":"(SUM(I150:S150)+(0.5*T150)+(0.5*H150))/12","v":52300},null,null,{"$f":"T150","v":52300},{"$f":"V150","v":52300},52300,{"$f":"AA150-T150","v":0},143,138,-7636.6666666666642,null,null,"Distribution - Utah",null,{"$f":"+T150","v":52300},{"$f":"AA150","v":52300},{"$f":"AK150-AJ150","v":0},0]
[1080,null,null,"Total",null,null,null,{"$f":"SUM(H149:H150)","v":52300},{"$f":"SUM(I149:I150)","v":52300},52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,null,{"$f":"SUM(V149:V150)","v":52300},null,null,{"$f":"T151","v":52300},{"$f":"V151","v":52300},52300,{"$f":"AA151-T151","v":0},144,139,-7636.6666666666642,null,null,"Total",null,{"$f":"+T151","v":52300},{"$f":"AA151","v":52300},{"$f":"AK151-AJ151","v":0},0]
[1081,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,0,null,145,140,0,null,null,null,null,null,null,null,0]
[1082,null,"Total General Plant",null,null,null,null,{"$f":"H146+H140+H135+H129+H123+H117+H112+H106+H100+H94+H151","v":217843146.02999997},{"$f":"I146+I140+I135+I129+I123+I117+I112+I106+I100+I94+I151","v":218654072.88},219843927.82000002,219764772.44,219948193.41999999,222733553.68000001,225203104.64999998,225983088.97999999,226238043.53999999,224170572.83999997,225305995.25000003,226715300.29999998,226233709.04999998,null,{"$f":"V146+V140+V135+V129+V123+V117+V112+V106+V100+V94+V151","v":223049921.11166668},null,null,{"$f":"Y146+Y140+Y135+Y129+Y123+Y117+Y112+Y106+Y100+Y94+Y151","v":226233709.04999998},{"$f":"Z146+Z140+Z135+Z129+Z123+Z117+Z112+Z106+Z100+Z94+Z151","v":223049921.11166668},223049921.11166668,{"$f":"AA153-T153","v":-3183787.9383333027},146,141,3720438.714166671,null,"Total General Plant",null,null,{"$f":"+T153","v":226233709.04999998},{"$f":"AA153","v":223049921.11166668},{"$f":"AK153-AJ153","v":-3183787.9383333027},0]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,147,142,0,null,null,null,null,null,null,null,0]
[1084,101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,148,143,0,null,null,null,null,null,null,null,0]
[1085,null,null,"Production",null,null,null,{"$f":"H29","v":79968136.829999998},{"$f":"I29","v":79968136.829999998},79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,null,{"$f":"(SUM(I156:S156)+(0.5*T156)+(0.5*H156))/12","v":79968136.829999998},null,null,{"$f":"Y29","v":79968136.829999998},{"$f":"Z29","v":79968136.829999998},79968136.829999998,{"$f":"AA156-T156","v":0},149,144,1209425.5162500143,"101",null,"Production",null,{"$f":"+T156","v":79968136.829999998},{"$f":"AA156","v":79968136.829999998},{"$f":"AK156-AJ156","v":0},0]
[1086,null,null,"Distribution - Wyoming",null,null,null,{"$f":"H15+H33+H38+H46+H54+H59+H64+H69+H74+H79+H84","v":65458129.894000001},65339562.283999987,65320973.973999992,66052639.17400001,66116600.504000001,67247791.373999983,67932416.513999999,68149103.024000004,68460759.354000002,68957013.084000021,69030274.604000002,69361462.004000023,69723224.694000006,null,{"$f":"(SUM(I157:S157)+(0.5*T157)+(0.5*H157))/12","v":67463272.765666664},null,null,{"$f":"Y15+Y33+Y38+Y46+Y54+Y59+Y64+Y69+Y74+Y79+Y84","v":69723224.694000006},{"$f":"Z15+Z33+Z38+Z46+Z54+Z59+Z64+Z69+Z74+Z79+Z84","v":67463272.765666664},67463272.765666664,{"$f":"AA157-T157","v":-2259951.9283333421},150,145,-3585042.2199166715,null,null,"Distribution - Wyoming",null,{"$f":"+T157","v":69723224.694000006},{"$f":"AA157","v":67463272.765666664},{"$f":"AK157-AJ157","v":-2259951.9283333421},0]
[1087,null,null,"Distribution - Utah",null,null,null,{"$f":"H16+H34+H39+H50+H55+H60+H65+H70+H75+H80+H85","v":1839338128.2959998},1840571250.596,1842551349.776,1870196057.786,1901238763.3660004,1908640630.306,1923777464.7459998,1925595062.7960002,1938454411.8960001,1960413129.8760004,1968701208.7060006,1978350642.0560005,1982644948.7759998,null,{"$f":"(SUM(I158:S158)+(0.5*T158)+(0.5*H158))/12","v":1914123459.2035},null,null,{"$f":"Y16+Y34+Y39+Y50+Y55+Y60+Y65+Y70+Y75+Y80+Y85","v":1982644948.7759998},{"$f":"Z16+Z34+Z39+Z50+Z55+Z60+Z65+Z70+Z75+Z80+Z85","v":1914123459.2034996},1914123459.2034996,{"$f":"AA158-T158","v":-68521489.572500229},151,146,-60177632.848833561,null,null,"Distribution - Utah",null,{"$f":"+T158","v":1982644948.7759998},{"$f":"AA158","v":1914123459.2034996},{"$f":"AK158-AJ158","v":-68521489.572500229},0]
[1088,null,null,"General",null,null,null,{"$f":"H153","v":217843146.02999997},{"$f":"I153","v":218654072.88},219843927.82000002,219764772.44,219948193.41999999,222733553.68000001,225203104.64999998,225983088.97999999,226238043.53999999,224170572.83999997,225305995.25000003,226715300.29999998,226233709.04999998,null,{"$f":"(SUM(I159:S159)+(0.5*T159)+(0.5*H159))/12","v":223049921.11166668},null,null,{"$f":"Y153","v":226233709.04999998},{"$f":"Z153","v":223049921.11166668},223049921.11166668,{"$f":"AA159-T159","v":-3183787.9383333027},152,147,3720438.714166671,null,null,"General",null,{"$f":"+T159","v":226233709.04999998},{"$f":"AA159","v":223049921.11166668},{"$f":"AK159-AJ159","v":-3183787.9383333027},0]
[1089,null,null,"Gas Plant in Service",null,null,null,{"$f":"SUM(H156:H159)","v":2202607541.0499997},{"$f":"SUM(I156:I159)","v":2204533022.5900002},2207684388.4000001,2235981606.23,2267271694.1200004,2278590112.1900001,2296881122.7399998,2299695391.6300001,2313121351.6200004,2333508852.6300006,2343005615.3900008,2354395541.1900005,2358570019.3499999,null,{"$f":"(SUM(I160:S160)+(0.5*T160)+(0.5*H160))/12","v":2284604789.9108338},null,null,{"$f":"SUM(Y156:Y159)","v":2358570019.3499999},{"$f":"SUM(Z156:Z159)","v":2284604789.9108329},2284604789.9108329,{"$f":"AA160-T160","v":-73965229.439167023},153,148,-58832810.838333368,null,null,"Gas Plant in Service",null,{"$f":"SUM(AJ156:AJ159)","v":2358570019.3499999},{"$f":"AA160","v":2284604789.9108329},{"$f":"AK160-AJ160","v":-73965229.439167023},0]
[1090,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,0,null,154,149,0,null,null,null,null,null,null,null,0]
[1091,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,155,150,0,105,"Gas Plant Held For Future Use",null,null,null,null,null,0]
[1092,null,null,"Distribution - Utah",null,null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(I163:S163)+(0.5*T163)+(0.5*H163))/12","v":5036.8300000000008},null,null,{"$f":"T163","v":5036.83},{"$f":"V163","v":5036.8300000000008},5036.8300000000008,{"$f":"AA163-T163","v":0},156,151,0,null,null,"Distribution - Utah",null,{"$f":"+T163","v":5036.83},{"$f":"AA163","v":5036.8300000000008},{"$f":"AK163-AJ163","v":0},0]
[1093,null,null,"Total",null,null,null,{"$f":"SUM(H163)","v":5036.83},{"$f":"SUM(I163)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,{"$f":"(SUM(I164:S164)+(0.5*T164)+(0.5*H164))/12","v":5036.8300000000008},null,null,{"$f":"T164","v":5036.83},{"$f":"V164","v":5036.8300000000008},5036.8300000000008,{"$f":"AA164-T164","v":0},157,152,0,null,null,"Total",null,{"$f":"SUM(AJ163)","v":5036.83},{"$f":"AA164","v":5036.8300000000008},{"$f":"AK164-AJ164","v":0},0]
[1094,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,0,null,158,153,0,null,null,null,null,null,null,null,0]
[1095,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,159,154,0,106,"Complete Construction Not Yet Classified",null,null,null,null,null,0]
[1096,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I167:S167)+(0.5*T167)+(0.5*H167))/12","v":0},null,null,{"$f":"T167","v":0},{"$f":"V167","v":0},0,{"$f":"AA167-T167","v":0},160,155,0,null,null,"Production",null,{"$f":"+T167","v":0},{"$f":"AA167","v":0},{"$f":"AK167-AJ167","v":0},0]
[1097,null,null,"Distribution - Wyoming",null,null,null,176023.47,727697.83,936734.75,612911.41,717114.37,471167.12,856031.42000000016,572535.8899999999,676781.89,289153.15000000002,667825.68000000017,956737.7100000002,1508262.0399999998,null,{"$f":"(SUM(I168:S168)+(0.5*T168)+(0.5*H168))/12","v":693902.83124999993},null,null,{"$f":"T168","v":1508262.0399999998},{"$f":"V168","v":693902.83124999993},693902.83124999993,{"$f":"AA168-T168","v":-814359.20874999987},161,156,153652.13958333328,null,null,"Distribution - Wyoming",null,{"$f":"+T168","v":1508262.0399999998},{"$f":"AA168","v":693902.83124999993},{"$f":"AK168-AJ168","v":-814359.20874999987},0]
[1098,null,null,"Distribution - Utah",null,null,null,2956146.93,6621971.2699999996,6552554.1900000004,3589531.54,8717793.7400000002,10080220.33,11425022.551999994,10040972.042000003,10918710.181999996,13760097.18,9522833.3519999962,7737766.7319999989,13862795.642000001,null,{"$f":"(SUM(I169:S169)+(0.5*T169)+(0.5*H169))/12","v":8948078.6996666659},null,null,{"$f":"T169","v":13862795.642000001},{"$f":"V169","v":8948078.6996666659},8948078.6996666659,{"$f":"AA169-T169","v":-4914716.9423333351},162,157,-5127067.2633333337,null,null,"Distribution - Utah",null,{"$f":"+T169","v":13862795.642000001},{"$f":"AA169","v":8948078.6996666659},{"$f":"AK169-AJ169","v":-4914716.9423333351},0]
[1099,null,null,"General",null,null,null,123926.41,56308.06,498002.79,1833520.23,2049390.4,662094.31000000006,537703.07999999996,884000.03000000014,859857.44,1053175.8600000001,682449.06999999983,911863.44999999972,2598129.6999999993,null,{"$f":"(SUM(I170:S170)+(0.5*T170)+(0.5*H170))/12","v":949116.06458333333},null,null,{"$f":"T170","v":2598129.6999999993},{"$f":"V170","v":949116.06458333333},949116.06458333333,{"$f":"AA170-T170","v":-1649013.635416666},163,158,566482.32333333348,null,null,"General",null,{"$f":"+T170","v":2598129.6999999993},{"$f":"AA170","v":949116.06458333333},{"$f":"AK170-AJ170","v":-1649013.635416666},0]
[1100,null,null,"Total",null,null,null,{"$f":"SUM(H167:H170)","v":3256096.8100000005},{"$f":"SUM(I167:I170)","v":7405977.1599999992},7987291.7300000004,6035963.1799999997,11484298.51,11213481.76,12818757.051999994,11497507.962000003,12455349.511999996,15102426.189999999,10873108.101999996,9606367.8919999991,17969187.381999999,null,{"$f":"(SUM(I171:S171)+(0.5*T171)+(0.5*H171))/12","v":10591097.595499998},null,null,{"$f":"T171","v":17969187.381999999},{"$f":"V171","v":10591097.595499998},10591097.595499998,{"$f":"AA171-T171","v":-7378089.7865000013},164,159,-4406932.800416667,null,null,"Total",null,{"$f":"SUM(AJ167:AJ170)","v":17969187.381999999},{"$f":"AA171","v":10591097.595499998},{"$f":"AK171-AJ171","v":-7378089.7865000013},0]
[1101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,165,160,0,null,null,null,null,null,null,null,0]
[1102,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,166,161,0,108,"Accum Proy For Deprec - Gas Plant In Svc",null,null,null,null,null,0]
[1103,null,null,"Production",null,null,null,-67171390.310000002,-67270278.510000005,-67313568.069999993,-67341847.469999999,-67370368.329999998,-67417957.609999999,-67503017.459999993,-67590733.849999994,-67644222.629999995,-67710115.810000002,-67699242.670000002,-67761597.819999993,-67858205.049999997,null,{"$f":"(SUM(I174:S174)+(0.5*T174)+(0.5*H174))/12","v":-67511478.992499992},null,null,{"$f":"T174","v":-67858205.049999997},{"$f":"V174","v":-67511478.992499992},-67511478.992499992,{"$f":"AA174-T174","v":346726.05750000477},167,162,-878477.78875000775,null,null,"Production",null,{"$f":"+T174","v":-67858205.049999997},{"$f":"AA174","v":-67511478.992499992},{"$f":"AK174-AJ174","v":346726.05750000477},0]
[1104,null,null,"Distribution - Wyoming",null,null,null,-25466096.440000001,-25610221.649999999,-25754337.309999999,-25899869.449999999,-26045556.850000001,-25546039.789999999,-25589774.879999999,-25733361.699999999,-25806711.899999999,-25821750.129999999,-25964083.760000002,-26093076.629999999,-26359258.43,null,{"$f":"(SUM(I175:S175)+(0.5*T175)+(0.5*H175))/12","v":-25814788.45708333},null,null,{"$f":"T175","v":-26359258.43},{"$f":"V175","v":-25814788.45708333},-25814788.45708333,{"$f":"AA175-T175","v":544469.97291667014},168,163,691381.94208333269,null,null,"Distribution - Wyoming",null,{"$f":"+T175","v":-26359258.43},{"$f":"AA175","v":-25814788.45708333},{"$f":"AK175-AJ175","v":544469.97291667014},0]
[1105,null,null,"Distribution - Utah",null,null,null,-534715841.01999998,-537333079.54999995,-539740116.69000006,-541534169.14999998,-543764303.13,-546909546.45000005,-549129921.03999996,-551531433.75999999,-553795236.30999994,-560148916.55999994,-562448282.53999996,-564514504.95000005,-567065029.41999996,null,{"$f":"(SUM(I176:S176)+(0.5*T176)+(0.5*H176))/12","v":-550144995.44583333},null,null,{"$f":"T176","v":-567065029.41999996},{"$f":"V176","v":-550144995.44583333},-550144995.44583333,{"$f":"AA176-T176","v":16920033.974166632},{"$f":"+AC175+1","v":169},{"$f":"+AD175+1","v":164},6647600.3374999166,null,null,"Distribution - Utah",null,{"$f":"+T176","v":-567065029.41999996},{"$f":"AA176","v":-550144995.44583333},{"$f":"AK176-AJ176","v":16920033.974166632},0]
[1106,null,null,"General",null,null,null,-126814794.63999996,-127441864.78999996,-128335775.08999994,-128517505.16999991,-129387867.78999996,-130171341.36999995,-130905115.66999994,-131581541.28999995,-132558919.55999994,-130642175.30999994,-131506354.86,-132028799.5,-131453701.47,null,{"$f":"(SUM(I177:S177)+(0.5*T177)+(0.5*H177))/12","v":-130184292.37124993},null,null,{"$f":"T177","v":-131453701.47},{"$f":"V177","v":-130184292.37124993},-130184292.37124993,{"$f":"AA177-T177","v":1269409.0987500697},170,165,-4716338.4020833522,null,null,"General",null,{"$f":"+T177","v":-131453701.47},{"$f":"AA177","v":-130184292.37124993},{"$f":"AK177-AJ177","v":1269409.0987500697},0]
[1107,null,null,"Total",null,null,null,{"$f":"SUM(H174:H177)","v":-754168122.40999997},{"$f":"SUM(I174:I177)","v":-757655444.49999988},-761143797.15999997,-763293391.23999989,-766568096.0999999,-770044885.22000003,-773127829.04999995,-776437070.5999999,-779805090.39999986,-784322957.80999994,-787617963.83000004,{"$f":"SUM(S174:S177)","v":-790397978.9000001},-792736194.37,null,{"$f":"(SUM(I178:S178)+(0.5*T178)+(0.5*H178))/12","v":-773655555.26666641},null,null,{"$f":"T178","v":-792736194.37},{"$f":"V178","v":-773655555.26666641},-773655555.26666641,{"$f":"AA178-T178","v":19080639.103333592},171,166,1744166.0887498856,null,null,"Total",null,{"$f":"SUM(AJ174:AJ177)","v":-792736194.37},{"$f":"AA178","v":-773655555.26666641},{"$f":"AK178-AJ178","v":19080639.103333592},0]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,172,167,0,null,null,null,null,null,null,null,0]
[{"$f":"+A179+1","v":1109},111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,173,168,0,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,0]
[1110,null,null,"Production",null,null,null,-6086682.2300000004,-6089142.2400000002,-6090167.4500000002,-6090799.7300000004,-6091526.4100000001,-6092752.2699999996,-6094959.0300000003,-6097235.3300000001,-6098547.6900000004,-6100221.0300000003,-6102015.9199999999,-6103594.5800000001,-6105396.0999999996,null,{"$f":"(SUM(I181:S181)+(0.5*T181)+(0.5*H181))/12","v":-6095583.4037499996},null,null,{"$f":"T181","v":-6105396.0999999996},{"$f":"V181","v":-6095583.4037499996},-6095583.4037499996,{"$f":"AA181-T181","v":9812.6962500000373},174,169,5442.1537499995902,null,null,"Production",null,{"$f":"+T181","v":-6105396.0999999996},{"$f":"AA181","v":-6095583.4037499996},{"$f":"AK181-AJ181","v":9812.6962500000373},0]
[1111,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(I182:S182)+(0.5*T182)+(0.5*H182))/12","v":-10883.08},null,null,{"$f":"T182","v":-10883.08},{"$f":"V182","v":-10883.08},-10883.08,{"$f":"AA182-T182","v":0},175,170,50,null,null,"Distribution - Wyoming",null,{"$f":"+T182","v":-10883.08},{"$f":"AA182","v":-10883.08},{"$f":"AK182-AJ182","v":0},0]
[1112,null,null,"Distribution - Utah",null,null,null,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.879999999997,-58742.889999999737,-58742.889999999737,-58742.89,-58742.89,-58742.880000000005,-58742.880000000005,-58742.880000000005,null,{"$f":"(SUM(I183:S183)+(0.5*T183)+(0.5*H183))/12","v":-58742.887083333182},null,null,{"$f":"T183","v":-58742.880000000005},{"$f":"V183","v":-58742.887083333182},-58742.887083333182,{"$f":"AA183-T183","v":-7.0833331774338149E-3},176,171,-50.000000000422006,null,null,"Distribution - Utah",null,{"$f":"+T183","v":-58742.880000000005},{"$f":"AA183","v":-58742.887083333182},{"$f":"AK183-AJ183","v":-7.0833331774338149E-3},0]
[1113,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I184:S184)+(0.5*T184)+(0.5*H184))/12","v":0},null,null,{"$f":"T184","v":0},{"$f":"V184","v":0},0,{"$f":"AA184-T184","v":0},177,172,0,null,null,"General",null,{"$f":"+T184","v":0},{"$f":"AA184","v":0},{"$f":"AK184-AJ184","v":0},0]
[1114,null,null,"Total",null,null,null,{"$f":"SUM(H181:H184)","v":-6156308.2000000002},{"$f":"SUM(I181:I184)","v":-6158768.21},-6159793.4199999999,-6160425.7000000002,-6161152.3799999999,-6162378.2299999995,-6164585,-6166861.2999999998,-6168173.6600000001,-6169847,-6171641.8799999999,-6173220.54,-6175022.0599999996,null,{"$f":"(SUM(I185:S185)+(0.5*T185)+(0.5*H185))/12","v":-6165209.3708333327},null,null,{"$f":"T185","v":-6175022.0599999996},{"$f":"V185","v":-6165209.3708333327},-6165209.3708333327,{"$f":"AA185-T185","v":9812.6891666669399},178,173,5442.1537499986589,null,null,"Total",null,{"$f":"SUM(AJ181:AJ184)","v":-6175022.0599999996},{"$f":"AA185","v":-6165209.3708333327},{"$f":"AK185-AJ185","v":9812.6891666669399},0]
[1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,179,174,0,null,null,null,null,null,null,null,0]
[1116,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC187,FALSE)","v":0},null,180,175,0,"254","Other Regulatory Liabilities",null,null,null,null,null,0]
[1117,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I188:S188)+(0.5*T188)+(0.5*H188))/12","v":0},null,null,{"$f":"T188","v":0},{"$f":"V188","v":0},0,{"$f":"AA188-T188","v":0},181,176,5442.1537499995902,null,null,"Production",null,{"$f":"+T188","v":0},{"$f":"AA188","v":0},{"$f":"AK188-AJ188","v":0},0]
[1118,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,-1873094.13,-1915245.14,-1939747.24,-1969165.41,-1992446.19,-2012121.13,-2030096.24,-2030096.24,-2083090.31,null,{"$f":"(SUM(I189:S189)+(0.5*T189)+(0.5*H189))/12","v":-1400296.40625},null,null,{"$f":"T189","v":-2083090.31},{"$f":"V189","v":-1400296.40625},-1400296.40625,{"$f":"AA189-T189","v":682793.90375000006},182,177,50,null,null,"Distribution - Wyoming",null,{"$f":"+T189","v":-2083090.31},{"$f":"AA189","v":-1400296.40625},{"$f":"AK189-AJ189","v":682793.90375000006},0]
[1119,null,null,"Distribution - Utah",null,null,null,0,0,0,0,-57566301.869999997,-58099649.859999999,-58750167.759999998,-59536256.590000004,-60317643.810000002,-61138251.869999997,-61829489.759999998,-62387505.759999998,-63198575.689999998,null,{"$f":"(SUM(I190:S190)+(0.5*T190)+(0.5*H190))/12","v":-42602046.260416664},null,null,{"$f":"T190","v":-63198575.689999998},{"$f":"V190","v":-42602046.260416664},-42602046.260416664,{"$f":"AA190-T190","v":20596529.429583333},183,178,-50.000000000422006,null,null,"Distribution - Utah",null,{"$f":"+T190","v":-63198575.689999998},{"$f":"AA190","v":-42602046.260416664},{"$f":"AK190-AJ190","v":20596529.429583333},0]
[1120,null,null,"General",null,null,null,-56754824,-57507091,-58028227,-58875037,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I191:S191)+(0.5*T191)+(0.5*H191))/12","v":-16898980.583333332},null,null,{"$f":"T191","v":0},{"$f":"V191","v":-16898980.583333332},{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC191,FALSE)","v":-16898980.583333332},{"$f":"AA191-T191","v":-16898980.583333332},184,179,0,null,null,"General",null,{"$f":"+T191","v":0},{"$f":"AA191","v":-16898980.583333332},{"$f":"AK191-AJ191","v":-16898980.583333332},0]
[1121,null,null,"Total",null,null,null,-56754824,-57507091,-58028227,-58875037,-59439396,-60014895,-60689915,-61505422,-62310090,-63150373,-63859586,-64417602,-65281666,null,{"$f":"(SUM(I192:S192)+(0.5*T192)+(0.5*H192))/12","v":-60901323.25},null,null,{"$f":"T192","v":-65281666},{"$f":"V192","v":-60901323.25},-60901323.25,{"$f":"AA192-T192","v":4380342.75},185,180,5442.1537499986589,null,null,"Total",null,{"$f":"SUM(AJ188:AJ191)","v":-65281666},{"$f":"AA192","v":-60901323.25},{"$f":"AK192-AJ192","v":4380342.75},0]
[1122,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,0,null,186,181,0,null,null,null,null,null,null,null,0]
[{"$f":"+A186+1","v":1116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,187,{"$f":"+AD186+1","v":175},0,null,null,null,null,null,null,null,0]
[1117,"System Net Utility 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,0,null,188,176,0,"System Net Utility Plant",null,null,null,null,null,null,0]
[1118,null,"Production",null,null,null,null,{"$f":"H156+H167+H174+H181+H188","v":6710064.2899999954},{"$f":"I156+I167+I174+I181+I188","v":6608716.0799999926},6564401.3100000052,6535489.629999999,6506242.0899999999,6457426.9499999993,6370160.3400000045,6280167.6500000041,6225366.5100000026,6157799.9899999956,6166878.2399999965,6102944.4300000053,6004535.6800000016,null,{"$f":"V156+V167+V174+V181+V188","v":6361074.4337500064},null,null,{"$f":"T196","v":6004535.6800000016},{"$f":"V196","v":6361074.4337500064},6361074.4337500064,{"$f":"AA196-T196","v":356538.75375000481},189,177,336389.88124999125,null,"Production",null,null,{"$f":"AJ156+AJ167+AJ174+AJ181","v":6004535.6800000016},{"$f":"AA196","v":6361074.4337500064},{"$f":"AK196-AJ196","v":356538.75375000481},0]
[1119,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H157+H168+H175+H182+H189","v":40157173.843999997},40446155.383999988,40492488.333999991,40754798.054000005,38904180.813999996,40246790.48399999,41248042.734000005,41008228.724000007,41327500.074000008,41401411.894000031,41693037.204000004,42184143.764000021,42778254.914000012,null,{"$f":"V157+V168+V175+V182+V189","v":40931207.653583333},null,null,{"$f":"T197","v":42778254.914000012},{"$f":"V197","v":40931207.653583333},40931207.653583333,{"$f":"AA197-T197","v":-1847047.2604166791},190,178,-2739958.1382499933,null,"Distribution - Wyoming",null,null,{"$f":"AJ157+AJ168+AJ175+AJ182","v":44861345.224000014},{"$f":"AA197","v":40931207.653583333},{"$f":"AK197-AJ197","v":-3930137.5704166815},2083090.3100000024]
[1120,null,"Distribution - Utah",null,null,null,null,1307519691.3159997,1309801399.4259999,1309305044.3859999,1332192677.286,1308567209.2160003,1313652911.4459999,1327263655.6079998,1324509601.5980003,1335201499.0680001,1352827315.7360005,1353887526.8780005,1359127655.1980004,{"$f":"T158+T169+T176+T183+T190+T163","v":1366190433.2579994},null,{"$f":"V158+V169+V176+V183+V190+V163","v":1330270790.1398335},null,null,{"$f":"T198","v":1366190433.2579994},{"$f":"V198","v":1330270790.1398335},1330270790.1398335,{"$f":"AA198-T198","v":-35919643.11816597},191,179,-58657149.774667144,null,"Distribution - Utah",null,null,{"$f":"AJ183+AJ176+AJ169+AJ163+AJ158","v":1429389008.948},{"$f":"AA198","v":1330270790.1398335},{"$f":"AK198-AJ198","v":-99118218.808166504},63198575.690000534]
[1121,null,"General",null,null,null,null,34397453.800000012,33761425.150000036,33977928.52000007,34205750.500000075,92609716.030000031,93224306.620000064,94835692.060000047,95285547.720000044,94538981.420000046,94581573.390000045,94482089.460000023,95598364.24999997,{"$f":"T159+T170+T177+T184+T191","v":97378137.279999971},null,{"$f":"V159+V170+V177+V184+V191","v":76915764.221666753},null,null,{"$f":"T199","v":97378137.279999971},{"$f":"V199","v":76915764.221666753},76915764.221666753,{"$f":"AA199-T199","v":-20462373.058333218},192,180,-429417.36458337307,null,"General",null,null,{"$f":"AJ184+AJ177+AJ170+AJ159+AJ191","v":97378137.279999986},{"$f":"AA199","v":76915764.221666753},{"$f":"AK199-AJ199","v":-20462373.058333233},0]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,193,181,0,null,null,null,null,null,null,null,0]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,194,182,0,null,null,null,null,null,null,null,0]
[1124,null,"System Net Utility Plant",null,null,null,null,{"$f":"SUM(H196:H199)","v":1388784383.2499998},{"$f":"SUM(I196:I199)","v":1390617696.04},1390339862.55,1413688715.47,1446587348.1500003,1453581435.5,1469717550.7419999,1467083545.6920004,1477293347.0720003,1494968101.0100007,1496229531.7820005,1503013107.6420004,{"$f":"SUM(T196:T199)","v":1512351361.1319995},null,{"$f":"SUM(V196:V199)","v":1454478836.4488337},null,null,{"$f":"T202","v":1512351361.1319995},{"$f":"V202","v":1454478836.4488337},1454478836.4488337,{"$f":"AA202-T202","v":-57872524.683165789},195,183,-61490135.396250725,null,"System Net Utility Plant",null,null,{"$f":"SUM(AJ196:AJ199)","v":1577633027.132},{"$f":"AA202","v":1454478836.4488337},{"$f":"AK202-AJ202","v":-123154190.68316627},65281666.000000477]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,196,184,0,null,null,null,null,null,null,null,0]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,197,185,0,null,null,null,null,null,null,null,0]
[1127,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,198,186,0,"WORKING CAPITAL",null,null,null,null,null,null,0]
[1128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,199,187,0,null,null,null,null,null,null,null,0]
[1129,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,200,188,0,154,"Plant Materials & Operating Supplies",null,null,null,null,null,{"$f":"+AJ207-T207","v":0}]
[1130,null,null,"Distribution - Wyoming",null,null,null,{"$f":"+H210*'ROR-Model'!$N$2","v":455062.65449278365},{"$f":"+I210*'ROR-Model'!$N$2","v":536007.46660200413},{"$f":"+J210*'ROR-Model'!$N$2","v":692779.63742493256},{"$f":"+K210*'ROR-Model'!$N$2","v":492904.30594560376},{"$f":"+L210*'ROR-Model'!$N$2","v":686281.91016157076},{"$f":"+M210*'ROR-Model'!$N$2","v":706566.80783056305},{"$f":"+N210*'ROR-Model'!$N$2","v":654768.46111531206},{"$f":"+O210*'ROR-Model'!$N$2","v":725921.96913706872},{"$f":"+P210*'ROR-Model'!$N$2","v":739273.99790179578},{"$f":"+Q210*'ROR-Model'!$N$2","v":594705.4170158495},{"$f":"+R210*'ROR-Model'!$N$2","v":758958.09109003469},{"$f":"+S210*'ROR-Model'!$N$2","v":770303.39558426209},{"$f":"+T210*'ROR-Model'!$N$2","v":638163.2959440815},null,{"$f":"(SUM(I208:S208)+(0.5*T208)+(0.5*H208))/12","v":658757.03625228582},null,null,{"$f":"T208","v":638163.2959440815},{"$f":"V208","v":658757.03625228582},658757.03625228582,{"$f":"AA208-T208","v":20593.740308204317},201,189,82345.167690369359,null,null,"Distribution - Wyoming",null,{"$f":"+T208","v":638163.2959440815},{"$f":"AA208","v":658757.03625228582},{"$f":"AK208-AJ208","v":20593.740308204317},0]
[1131,null,null,"Distribution - Utah",null,null,null,{"$f":"+H210*'ROR-Model'!$M$2","v":12794955.705507217},{"$f":"+I210*'ROR-Model'!$M$2","v":15070873.703397997},{"$f":"+J210*'ROR-Model'!$M$2","v":19478822.722575068},{"$f":"+K210*'ROR-Model'!$M$2","v":13858946.014054397},{"$f":"+L210*'ROR-Model'!$M$2","v":19296126.709838431},{"$f":"+M210*'ROR-Model'!$M$2","v":19866475.352169439},{"$f":"+N210*'ROR-Model'!$M$2","v":18410065.898884688},{"$f":"+O210*'ROR-Model'!$M$2","v":20410682.68086293},{"$f":"+P210*'ROR-Model'!$M$2","v":20786100.472098205},{"$f":"+Q210*'ROR-Model'!$M$2","v":16721278.692984151},{"$f":"+R210*'ROR-Model'!$M$2","v":21339556.348909967},{"$f":"+S210*'ROR-Model'!$M$2","v":21658551.254415739},{"$f":"+T210*'ROR-Model'!$M$2","v":17943179.964055918},null,{"$f":"(SUM(I209:S209)+(0.5*T209)+(0.5*H209))/12","v":18522212.307081051},null,null,{"$f":"T209","v":17943179.964055918},{"$f":"V209","v":18522212.307081051},18522212.307081051,{"$f":"AA209-T209","v":579032.34302513301},202,190,2267927.2110596318,null,null,"Distribution - Utah",null,{"$f":"+T209","v":17943179.964055918},{"$f":"AA209","v":18522212.307081051},{"$f":"AK209-AJ209","v":579032.34302513301},0]
[1132,null,null,"Total",null,null,null,13250018.359999999,15606881.17,20171602.359999999,14351850.32,19982408.620000001,20573042.16,19064834.359999999,21136604.649999999,21525374.469999999,17315984.109999999,22098514.440000001,22428854.650000002,18581343.259999998,null,{"$f":"(SUM(I210:S210)+(0.5*T210)+(0.5*H210))/12","v":19180969.34333333},null,null,{"$f":"SUM(Y208:Y209)","v":18581343.259999998},{"$f":"SUM(Z208:Z209)","v":19180969.343333337},19180969.343333337,{"$f":"AA210-T210","v":599626.08333333954},203,191,2350272.378750002,null,null,"Total",null,{"$f":"SUM(AJ208:AJ209)","v":18581343.259999998},{"$f":"AA210","v":19180969.343333337},{"$f":"AK210-AJ210","v":599626.08333333954},0]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,204,192,0,null,null,null,null,null,null,null,0]
[1134,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,205,193,0,"1641","Gas Stored Underground",null,null,null,null,null,0]
[1135,null,null,"Production",null,null,null,27776654.199999999,42002346.57,56135251.619999997,66798582.119999997,69627001.849999994,59708122.009999998,40325369.939999998,30248596.289999999,14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,null,{"$f":"T213","v":26098151.32},null,null,{"$f":"T213","v":26098151.32},{"$f":"V213","v":26098151.32},26098151.32,{"$f":"AA213-T213","v":0},206,194,-2394924.5354166701,null,null,"Production",null,{"$f":"+T213","v":26098151.32},{"$f":"AA213","v":26098151.32},{"$f":"AK213-AJ213","v":0},0]
[1136,null,null,"Total",null,null,null,{"$f":"SUM(H213)","v":27776654.199999999},{"$f":"SUM(I213)","v":42002346.57},56135251.619999997,66798582.119999997,69627001.849999994,59708122.009999998,40325369.939999998,30248596.289999999,14896410.619999999,9447138.7100000009,6488848.2999999998,11612623.98,26098151.32,null,{"$f":"SUM(V213)","v":26098151.32},null,null,{"$f":"+Y213","v":26098151.32},{"$f":"+Z213","v":26098151.32},{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC214,FALSE)","v":26098151.32},{"$f":"SUM(AB213)","v":0},207,195,-2394924.5354166701,null,null,"Total",null,{"$f":"SUM(AJ213)","v":26098151.32},{"$f":"AA214","v":26098151.32},{"$f":"AK214-AJ214","v":0},0]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,208,196,0,null,null,null,null,null,null,null,0]
[1138,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,209,197,0,"165","Prepayments",null,null,null,null,null,0]
[1139,null,null,"General",null,null,null,5003543.6900000004,4232702.12,3491285.2800000003,2875713.3,2135829.17,1918812.5,3605511.91,3360549.26,2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,null,{"$f":"(SUM(I217:S217)+(0.5*T217)+(0.5*H217))/12","v":3015238.2887499998},null,null,{"$f":"T217","v":4196506.72},{"$f":"V217","v":3015238.2887499998},3015238.2887499998,{"$f":"AA217-T217","v":-1181268.4312499999},210,198,-1381077.9216666676,null,null,"General",null,{"$f":"+T217","v":4196506.72},{"$f":"AA217","v":3015238.2887499998},{"$f":"AK217-AJ217","v":-1181268.4312499999},0]
[1140,null,null,"Total",null,null,null,{"$f":"SUM(H217)","v":5003543.6900000004},{"$f":"SUM(I217)","v":4232702.12},3491285.2800000003,2875713.3,2135829.17,1918812.5,3605511.91,3360549.26,2837558.39,2291818.08,2055142.66,2777911.59,4196506.72,null,{"$f":"(SUM(I218:S218)+(0.5*T218)+(0.5*H218))/12","v":3015238.2887499998},null,null,{"$f":"T218","v":4196506.72},3015238.2887499998,3015238.2887499998,{"$f":"AA218-T218","v":-1181268.4312499999},211,199,-1381077.9216666676,null,null,"Total",null,{"$f":"SUM(AJ217)","v":4196506.72},{"$f":"AA218","v":3015238.2887499998},{"$f":"AK218-AJ218","v":-1181268.4312499999},0]
[1141,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,0,null,212,200,0,null,null,null,null,null,null,null,0]
[1142,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,213,201,0,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,0]
[1143,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I221:S221)+(0.5*T221)+(0.5*H221))/12","v":0},null,null,{"$f":"T221","v":0},0,0,{"$f":"AA221-T221","v":0},214,202,0,null,null,"Production",null,{"$f":"+T221","v":0},{"$f":"AA221","v":0},{"$f":"AK221-AJ221","v":0},0]
[1144,null,null,"Distribution - Wyoming",null,null,null,101377.23305000018,102279.70099999975,102580.52364999973,102580.52365000006,101978.8783499998,102978.04221,111393.36432000026,112387.94792999978,112387.94792999978,112387.94792999978,111393.36432000026,112056.42006000018,112387.94792999978,null,{"$f":"(SUM(I222:S222)+(0.5*T222)+(0.5*H222))/12","v":107607.27098666661},null,null,{"$f":"T222","v":112387.94792999978},107607.27098666661,107607.27098666661,{"$f":"AA222-T222","v":-4780.6769433331647},215,203,-14555.48653412491,null,null,"Distribution - Wyoming",null,{"$f":"+T222","v":112387.94792999978},{"$f":"AA222","v":107607.27098666661},{"$f":"AK222-AJ222","v":-4780.6769433331647},0]
[1145,null,null,"Distribution - Utah",null,null,null,2906849.2669499996,2905946.7990000001,2905645.9763500001,2905645.9763500001,2906247.6216500001,2989455.6577900001,3203885.33568,3202890.7520700004,3202890.7520700004,3202890.7520700004,3203885.33568,3203222.2799399998,3202890.7520700004,null,{"$f":"(SUM(I223:S223)+(0.5*T223)+(0.5*H223))/12","v":3073956.4373466671},null,null,{"$f":"T223","v":3202890.7520700004},3073956.4373466671,3073956.4373466671,{"$f":"AA223-T223","v":-128934.31472333334},216,204,-341777.34346587677,null,null,"Distribution - Utah",null,{"$f":"+T223","v":3202890.7520700004},{"$f":"AA223","v":3073956.4373466671},{"$f":"AK223-AJ223","v":-128934.31472333334},0]
[1146,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I224:S224)+(0.5*T224)+(0.5*H224))/12","v":0},null,null,{"$f":"T224","v":0},0,0,{"$f":"AA224-T224","v":0},217,205,0,null,null,"General",null,{"$f":"+T224","v":0},{"$f":"AA224","v":0},{"$f":"AK224-AJ224","v":0},0]
[1147,null,null,"Total",null,null,null,{"$f":"SUM(H221:H224)","v":3008226.5},{"$f":"SUM(I221:I224)","v":3008226.5},3008226.5,3008226.5,3008226.5,3092433.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,3315278.7,null,{"$f":"SUM(V221:V224)","v":3181563.7083333335},null,null,{"$f":"T225","v":3315278.7},3181563.7083333335,3181563.7083333335,{"$f":"AA225-T225","v":-133714.9916666667},218,206,-356332.83000000194,null,null,"Total",null,{"$f":"SUM(AJ221:AJ224)","v":3315278.7},{"$f":"AA225","v":3181563.7083333335},{"$f":"AK225-AJ225","v":-133714.9916666667},0]
[1148,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,0,null,219,207,0,null,null,null,null,null,null,null,0]
[1149,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,220,208,0,"190009","Accum Deferred Income Tax State",null,null,null,null,null,0]
[1150,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I228:S228)+(0.5*T228)+(0.5*H228))/12","v":0},null,null,{"$f":"T228","v":0},0,0,{"$f":"AA228-T228","v":0},221,209,0,null,null,"Production",null,{"$f":"+T228","v":0},{"$f":"AA228","v":0},{"$f":"AK228-AJ228","v":0},0]
[1151,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I229:S229)+(0.5*T229)+(0.5*H229))/12","v":0},null,null,{"$f":"T229","v":0},0,0,{"$f":"AA229-T229","v":0},222,210,0,null,null,"Distribution - Wyoming",null,{"$f":"+T229","v":0},{"$f":"AA229","v":0},{"$f":"AK229-AJ229","v":0},0]
[1152,null,null,"Distribution - Utah",null,null,null,257847.1,257847.1,257847.1,257847.1,257847.1,265064.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,null,{"$f":"(SUM(I230:S230)+(0.5*T230)+(0.5*H230))/12","v":272704.57499999995},null,null,{"$f":"T230","v":284165.86},272704.57499999995,272704.57499999995,{"$f":"AA230-T230","v":-11461.285000000033},223,211,-114944.73250000004,null,null,"Distribution - Utah",null,{"$f":"+T230","v":284165.86},{"$f":"AA230","v":272704.57499999995},{"$f":"AK230-AJ230","v":-11461.285000000033},0]
[1153,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I231:S231)+(0.5*T231)+(0.5*H231))/12","v":0},null,null,{"$f":"T231","v":0},0,0,{"$f":"AA231-T231","v":0},224,212,0,null,null,"General",null,{"$f":"+T231","v":0},{"$f":"AA231","v":0},{"$f":"AK231-AJ231","v":0},0]
[1154,null,null,"Total",null,null,null,{"$f":"SUM(H228:H231)","v":257847.1},{"$f":"SUM(I228:I231)","v":257847.1},257847.1,257847.1,257847.1,265064.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,284165.86,null,{"$f":"SUM(V228:V231)","v":272704.57499999995},null,null,{"$f":"T232","v":284165.86},272704.57499999995,272704.57499999995,{"$f":"AA232-T232","v":-11461.285000000033},225,213,-114944.73250000004,null,null,"Total",null,{"$f":"SUM(AJ228:AJ231)","v":284165.86},{"$f":"AA232","v":272704.57499999995},{"$f":"AK232-AJ232","v":-11461.285000000033},0]
[1155,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,0,null,226,214,0,null,null,null,null,null,null,null,0]
[1156,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,227,215,0,2351,"Customer Deposits",null,null,null,null,null,0]
[1157,null,null,"Distribution - Wyoming",null,null,null,-254902.2,-248481.93,-246252.16,-240272.76,-221969.47,-221501.39,-215378.57,-221002.83000000002,-220698.21,-220903.5,-212987.88,-215751.03,-220463.88,null,{"$f":"(SUM(I235:S235)+(0.5*T235)+(0.5*H235))/12","v":-226906.89749999999},null,null,{"$f":"T235","v":-220463.88},-226906.89749999999,-226906.89749999999,{"$f":"AA235-T235","v":-6443.0174999999872},228,216,-1512.6362500000105,null,null,"Distribution - Wyoming",null,{"$f":"+T235","v":-220463.88},{"$f":"AA235","v":-226906.89749999999},{"$f":"AK235-AJ235","v":-6443.0174999999872},0]
[1158,null,null,"Distribution - Utah",null,null,null,-6696206.7599999998,-6475111.6000000006,-6374633.1399999997,-6021041.6800000006,-5533261.6800000006,-5416221.2700000005,-5365761.91,-5442267.4199999999,-5479939.7000000002,-5580513.54,-5675851.3300000001,-5655519.9500000002,-5727052.5300000003,null,{"$f":"(SUM(I236:S236)+(0.5*T236)+(0.5*H236))/12","v":-5769312.7387500005},null,null,{"$f":"T236","v":-5727052.5300000003},-5769312.7387500005,-5769312.7387500005,{"$f":"AA236-T236","v":-42260.208750000224},229,217,-476537.93416666798,null,null,"Distribution - Utah",null,{"$f":"+T236","v":-5727052.5300000003},{"$f":"AA236","v":-5769312.7387500005},{"$f":"AK236-AJ236","v":-42260.208750000224},0]
[1159,null,null,"Total",null,null,null,{"$f":"SUM(H235:H236)","v":-6951108.96},{"$f":"SUM(I235:I236)","v":-6723593.5300000003},-6620885.2999999998,-6261314.4400000004,-5755231.1500000004,-5637722.6600000001,-5581140.4800000004,-5663270.25,-5700637.9100000001,-5801417.04,-5888839.21,-5871270.9800000004,-5947516.4100000001,null,{"$f":"(SUM(I237:S237)+(0.5*T237)+(0.5*H237))/12","v":-5996219.6362500004},null,null,{"$f":"T237","v":-5947516.4100000001},-5996219.6362500004,-5996219.6362500004,{"$f":"AA237-T237","v":-48703.226250000298},230,218,-478050.57041666936,null,null,"Total",null,{"$f":"SUM(AJ235:AJ236)","v":-5947516.4100000001},{"$f":"AA237","v":-5996219.6362500004},{"$f":"AK237-AJ237","v":-48703.226250000298},0]
[1160,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,0,null,231,219,0,null,null,null,null,null,null,null,0]
[1161,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,232,220,0,252,"Misc Customer Credits",null,null,null,null,null,0]
[null,null,null,"Distribution - Wyoming",null,null,null,-648533.07000000007,-784066.38,-786124.38,-786124.38,-990438.78,-990438.78,-933324.25,-923324.25,-919324.25,-917863.13,-921664.41,-919694.05,-1106748.1000000001,null,{"$f":"(SUM(I240:S240)+(0.5*T240)+(0.5*H240))/12","v":-895835.63541666686},null,null,{"$f":"T240","v":-1106748.1000000001},-895835.63541666686,-895835.63541666686,{"$f":"AA240-T240","v":210912.46458333323},233,221,-181737.61916666664,null,null,"Distribution - Wyoming",null,{"$f":"+T240","v":-1106748.1000000001},{"$f":"AA240","v":-895835.63541666686},{"$f":"AK240-AJ240","v":210912.46458333323},0]
[{"$f":"+A239+1","v":1162},null,null,"Distribution - Utah",null,null,null,-33148751.210000001,-29157169.949999999,-28967033.080000002,-32614826.920000002,-28616114.829999998,-28352039.809999999,-30623307.969999999,-27873772.190000001,-27451125.5,-30758135.620000001,-26865676.27,-26675013.779999997,-31368834.029999997,null,{"$f":"(SUM(I241:S241)+(0.5*T241)+(0.5*H241))/12","v":-29184417.37833333},null,null,{"$f":"T241","v":-31368834.029999997},-29184417.37833333,-29184417.37833333,{"$f":"AA241-T241","v":2184416.6516666673},234,222,-3868243.7375000007,null,null,"Distribution - Utah",null,{"$f":"+T241","v":-31368834.029999997},{"$f":"AA241","v":-29184417.37833333},{"$f":"AK241-AJ241","v":2184416.6516666673},0]
[1163,null,null,"Total",null,null,null,{"$f":"SUM(H240:H241)","v":-33797284.280000001},{"$f":"SUM(I240:I241)","v":-29941236.329999998},-29753157.460000001,-33400951.300000001,-29606553.609999999,-29342478.59,-31556632.219999999,-28797096.440000001,-28370449.75,-31675998.75,-27787340.68,{"$f":"SUM(S240:S241)","v":-27594707.829999998},-32475582.129999999,null,{"$f":"(SUM(I242:S242)+(0.5*T242)+(0.5*H242))/12","v":-30080253.013749998},null,null,{"$f":"T242","v":-32475582.129999999},-30080253.013749998,-30080253.013749998,{"$f":"AA242-T242","v":2395329.1162500009},235,223,-4049981.3566666618,null,null,"Total",null,{"$f":"SUM(AJ240:AJ241)","v":-32475582.129999999},{"$f":"SUM(AK240:AK241)","v":-30080253.013749998},{"$f":"SUM(AL240:AL241)","v":2395329.1162500004},0]
[1164,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,0,null,236,224,0,null,null,null,null,null,null,null,0]
[1165,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,237,225,0,2531,"Unclaimed Customer Deposits",null,null,null,null,null,0]
[1166,null,null,"General",null,null,null,-78929.540000000008,-80053.52,-81422.740000000005,-59052.87,-59914.73,-61839.020000000004,-66056.92,-66740.86,-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,null,{"$f":"(SUM(I245:S245)+(0.5*T245)+(0.5*H245))/12","v":-68461.150000000009},null,null,{"$f":"T245","v":-69474.259999999995},-68461.150000000009,-68461.150000000009,{"$f":"AA245-T245","v":1013.109999999986},238,226,32260.36083333334,null,null,"General",null,{"$f":"+T245","v":-69474.259999999995},{"$f":"AA245","v":-68461.150000000009},{"$f":"AK245-AJ245","v":1013.109999999986},0]
[1167,null,null,"Total",null,null,null,{"$f":"+H245","v":-78929.540000000008},{"$f":"+I245","v":-80053.52},-81422.740000000005,-59052.87,-59914.73,-61839.020000000004,-66056.92,-66740.86,-67757,-67924.55,-67864.320000000007,-68705.37,-69474.259999999995,null,{"$f":"+V245","v":-68461.150000000009},null,null,{"$f":"T246","v":-69474.259999999995},-68461.150000000009,-68461.150000000009,{"$f":"AA246-T246","v":1013.109999999986},239,227,32260.36083333334,null,null,"Total",null,{"$f":"SUM(AJ245)","v":-69474.259999999995},{"$f":"AA246","v":-68461.150000000009},{"$f":"AK246-AJ246","v":1013.109999999986},0]
[1168,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,0,null,{"$f":"+AC246+1","v":240},{"$f":"+AD246+1","v":228},0,null,null,null,null,null,null,null,0]
[1169,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,241,229,0,255,"Deferred Inyestment Tax Credits",null,null,null,null,null,0]
[1170,null,null,"Production",null,null,null,-10171.790000000001,-9268.15,-8364.51,-7460.87,-6557.2300000000005,-5653.59,-4749.92,-4479.67,-4209.42,-3939.17,-3668.92,-3398.67,-3128.42,null,{"$f":"(SUM(I249:S249)+(0.5*T249)+(0.5*H249))/12","v":-5700.0187499999993},null,null,{"$f":"T249","v":-3128.42},-5700.0187499999993,-5700.0187499999993,{"$f":"AA249-T249","v":-2571.5987499999992},242,230,-18118.680000000008,null,null,"Production",null,{"$f":"+T249","v":-3128.42},{"$f":"AA249","v":-5700.0187499999993},{"$f":"AK249-AJ249","v":-2571.5987499999992},0]
[1171,null,null,"Distribution - Wyoming",null,null,null,-15154.044467000029,-14768.782639999963,-14290.526040999961,-13768.831846000008,-13169.441828999974,-12426.899327999998,-12024.806640000028,-11719.051007999977,-11305.931030999978,-10892.81105399998,-10386.950448000023,-10036.876200000015,-9653.4511229999807,null,{"$f":"(SUM(I250:S250)+(0.5*T250)+(0.5*H250))/12","v":-12266.221321666657},null,null,{"$f":"T250","v":-9653.4511229999807},-12266.221321666657,-12266.221321666657,{"$f":"AA250-T250","v":-2612.7701986666762},243,231,-4409.9610540416979,null,null,"Distribution - Wyoming",null,{"$f":"+T250","v":-9653.4511229999807},{"$f":"AA250","v":-12266.221321666657},{"$f":"AK250-AJ250","v":-2612.7701986666762},0]
[{"$f":"+A250+1","v":1172},null,null,"Distribution - Utah",null,null,null,-434520.86553299997,-419607.17735999997,-404786.48395900003,-390009.22815400001,-375309.66817100008,-360753.260672,-345856.34336,-333975.66899200005,-322202.35896900005,-310429.04894600005,-298748.47955199995,-286912.1238,-275109.118877,null,{"$f":"(SUM(I251:S251)+(0.5*T251)+(0.5*H251))/12","v":-350283.73617833341},null,null,{"$f":"T251","v":-275109.118877},-350283.73617833341,-350283.73617833341,{"$f":"AA251-T251","v":-75174.617301333405},244,232,-128660.37894595833,null,null,"Distribution - Utah",null,{"$f":"+T251","v":-275109.118877},{"$f":"AA251","v":-350283.73617833341},{"$f":"AK251-AJ251","v":-75174.617301333405},0]
[1173,null,null,"General",null,null,null,-2182.52,-2067,-1951.48,-1835.96,-1720.44,-1604.92,-1489.41,-1440.23,-1391.05,-1341.8700000000001,-1292.69,-1243.51,-1194.33,null,{"$f":"(SUM(I252:S252)+(0.5*T252)+(0.5*H252))/12","v":-1588.9154166666667},null,null,{"$f":"T252","v":-1194.33},-1588.9154166666667,-1588.9154166666667,{"$f":"AA252-T252","v":-394.58541666666679},245,233,-1204.2600000000002,null,null,"General",null,{"$f":"+T252","v":-1194.33},{"$f":"AA252","v":-1588.9154166666667},{"$f":"AK252-AJ252","v":-394.58541666666679},0]
[1174,null,null,"Total",null,null,null,{"$f":"SUM(H249:H252)","v":-462029.22000000003},{"$f":"SUM(I249:I252)","v":-445711.10999999993},-429393,-413074.89,-396756.78000000009,-380438.67,-364120.48,-351614.62,-339108.76,-326602.90000000002,-314097.03999999998,-301591.18000000005,-289085.32,null,{"$f":"(SUM(I253:S253)+(0.5*T253)+(0.5*H253))/12","v":-369838.89166666666},null,null,{"$f":"T253","v":-289085.32},-369838.89166666666,-369838.89166666666,{"$f":"SUM(AB249:AB252)","v":-80753.571666666743},246,234,-152393.28000000006,null,null,"Total",null,{"$f":"SUM(AJ249:AJ252)","v":-289085.32},{"$f":"AA253","v":-369838.89166666666},{"$f":"AK253-AJ253","v":-80753.571666666656},0]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,247,235,0,null,null,null,null,null,null,null,0]
[1176,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,248,236,0,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,0]
[1177,null,null,"Production",null,null,null,-1942949.9,-1939270.9300000002,-1916040.1800000002,-1909455.99,-1901970.04,-2270786.6800000002,-1773585.33,-1764032.42,-1754423.62,-1745027.76,-1735310.71,-1726168.69,-1717187.46,null,{"$f":"(SUM(I256:S256)+(0.5*T256)+(0.5*H256))/12","v":-1855511.7525000004},null,null,{"$f":"T256","v":-1717187.46},-1855511.7525000004,-1855511.7525000004,{"$f":"AA256-T256","v":-138324.29250000045},249,237,490695.907083333,null,null,"Production",null,{"$f":"+T256","v":-1717187.46},{"$f":"AA256","v":-1855511.7525000004},{"$f":"AK256-AJ256","v":-138324.29250000045},0]
[1178,null,null,"Distribution - Wyoming",null,null,null,-10004204.30468202,-10106538.992219975,-10181328.828230971,-10428827.058914006,-10380584.456153978,-10194035.380712997,-11215981.322448025,-11311809.588980975,-11309781.057389975,-11319777.347348975,-11221425.791184027,-11300944.223712018,-11342093.830574976,null,{"$f":"(SUM(I257:S257)+(0.5*T257)+(0.5*H257))/12","v":-10803681.926243702},null,null,{"$f":"T257","v":-11342093.830574976},-10803681.926243702,-10803681.926243702,{"$f":"AA257-T257","v":538411.90433127433},250,238,322263.73945215996,null,null,"Distribution - Wyoming",null,{"$f":"+T257","v":-11342093.830574976},{"$f":"AA257","v":-10803681.926243702},{"$f":"AK257-AJ257","v":538411.90433127433},0]
[1179,null,null,"Distribution - Utah",null,null,null,-286856457.555318,-287144607.83778,-288391364.08176899,-295401878.48108602,-295831346.40384597,-295933153.22928697,-322592986.60755199,-322369889.20101899,-322312079.04260999,-322596958.56265098,-322749579.89881605,-323046518.01628798,-323232945.41942501,null,{"$f":"(SUM(I258:S258)+(0.5*T258)+(0.5*H258))/12","v":-308617921.90417296},null,null,{"$f":"T258","v":-323232945.41942501},-308617921.90417296,-308617921.90417296,{"$f":"AA258-T258","v":14615023.515252054},251,239,6334715.3038811982,null,null,"Distribution - Utah",null,{"$f":"+T258","v":-323232945.41942501},{"$f":"AA258","v":-308617921.90417296},{"$f":"AK258-AJ258","v":14615023.515252054},0]
[1180,null,null,"General",null,null,null,-12210991.77,-12205473.32,-12170627.189999999,-12160750.9,-12149521.98,-12219057.49,-11473255.470000001,-11458926.119999999,-11444512.91,-11430419.109999999,-11415843.529999999,-11402130.5,-11388658.66,null,{"$f":"(SUM(I259:S259)+(0.5*T259)+(0.5*H259))/12","v":-11777528.644583335},null,null,{"$f":"T259","v":-11388658.66},-11777528.644583335,-11777528.644583335,{"$f":"AA259-T259","v":-388869.984583335},252,240,8388933.2416666672,null,null,"General",null,{"$f":"+T259","v":-11388658.66},{"$f":"AA259","v":-11777528.644583335},{"$f":"AK259-AJ259","v":-388869.984583335},0]
[1181,null,null,"Total",null,null,null,{"$f":"SUM(H256:H259)","v":-311014603.52999997},{"$f":"SUM(I256:I259)","v":-311395891.07999998},-312659360.27999997,-319900912.43000001,-320263422.87999994,-320617032.77999997,-347055808.73000002,-346904657.32999998,-346820796.63,-347092182.77999997,-347122159.93000007,-347475761.43000001,-347680885.37,null,{"$f":"SUM(V256:V259)","v":-333054644.22750002},null,null,{"$f":"T260","v":-347680885.37},-333054644.22750002,-333054644.22750002,{"$f":"AA260-T260","v":14626241.142499983},253,241,15536608.192083389,null,null,"Total",null,{"$f":"SUM(AJ256:AJ259)","v":-347680885.37},{"$f":"AA260","v":-333054644.22750002},{"$f":"AK260-AJ260","v":14626241.142499983},0]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,254,242,0,null,null,null,null,null,null,null,0]
[1183,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,255,243,0,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,0]
[1184,null,null,"Production",null,null,null,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,null,{"$f":"(SUM(I263:S263)+(0.5*T263)+(0.5*H263))/12","v":-732462.81},null,null,{"$f":"T263","v":-725600.31},-732462.81,-732462.81,{"$f":"AA263-T263","v":-6862.5},256,244,-380885.41749999975,null,null,"Production",null,{"$f":"+T263","v":-725600.31},{"$f":"AA263","v":-732462.81},{"$f":"AK263-AJ263","v":-6862.5},0]
[1185,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I264:S264)+(0.5*T264)+(0.5*H264))/12","v":0},null,null,{"$f":"T264","v":0},0,0,{"$f":"AA264-T264","v":0},257,245,0,null,null,"Distribution - Wyoming",null,{"$f":"+T264","v":0},{"$f":"AA264","v":0},{"$f":"AK264-AJ264","v":0},0]
[1186,null,null,"Distribution - Utah",null,null,null,-25547957.079999998,-25580638.870000001,-25688936.23,-25725349.300000001,-25756421.620000001,-26458231.039999999,-28724411.84,-28711456.010000002,-28704267.949999999,-28727529.620000001,-28730099.09,-28760407.789999999,-28777989.84,null,{"$f":"(SUM(I265:S265)+(0.5*T265)+(0.5*H265))/12","v":-27394226.901666671},null,null,{"$f":"T265","v":-28777989.84},-27394226.901666671,-27394226.901666671,{"$f":"AA265-T265","v":1383762.9383333288},258,246,3849029.2158333361,null,null,"Distribution - Utah",null,{"$f":"+T265","v":-28777989.84},{"$f":"AA265","v":-27394226.901666671},{"$f":"AK265-AJ265","v":1383762.9383333288},0]
[1187,null,null,"General",null,null,null,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,null,{"$f":"(SUM(I266:S266)+(0.5*T266)+(0.5*H266))/12","v":-924760.22499999998},null,null,{"$f":"T266","v":-898919.35},-924760.22499999998,-924760.22499999998,{"$f":"AA266-T266","v":-25840.875},259,247,577714.94374999998,null,null,"General",null,{"$f":"+T266","v":-898919.35},{"$f":"AA266","v":-924760.22499999998},{"$f":"AK266-AJ266","v":-25840.875},0]
[1188,null,null,"Total",null,null,null,{"$f":"SUM(H263:H266)","v":-27259685.739999998},{"$f":"SUM(I263:I266)","v":-27292367.530000001},-27400664.890000001,-27437077.960000001,-27468150.280000001,-28082750.699999999,-30348931.5,-30335975.670000002,-30328787.609999999,-30352049.280000001,-30354618.75,-30384927.449999999,-30402509.5,null,{"$f":"SUM(V263:V266)","v":-29051449.936666671},null,null,{"$f":"T267","v":-30402509.5},-29051449.936666671,-29051449.936666671,{"$f":"AA267-T267","v":1351059.5633333288},260,248,4045858.7420833372,null,null,"Total",null,{"$f":"SUM(AJ263:AJ266)","v":-30402509.5},{"$f":"AA267","v":-29051449.936666671},{"$f":"AK267-AJ267","v":1351059.5633333288},0]
[1189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,261,249,0,null,null,null,null,null,null,null,0]
[1190,"282_108_008","Deferred Fed & State Taxes-QRS Transf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,262,250,0,"282_108_008","Deferred Fed & State Taxes-QRS Transf",null,null,null,null,null,0]
[1191,null,"General",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(I270:S270)+(0.5*T270)+(0.5*H270))/12","v":0},null,null,{"$f":"T270","v":0},0,0,{"$f":"AA270-T270","v":0},263,251,0,null,"General",null,null,{"$f":"+T270","v":0},{"$f":"AA270","v":0},{"$f":"AK270-AJ270","v":0},0]
[1192,null,"Total",null,null,null,null,{"$f":"+H270","v":0},{"$f":"+I270","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+V270","v":0},null,null,{"$f":"T271","v":0},0,0,{"$f":"AA271-T271","v":0},264,252,0,null,"Total",null,null,{"$f":"SUM(AJ270)","v":0},{"$f":"AA271","v":0},{"$f":"AK271-AJ271","v":0},{"$f":"+AJ271-T271","v":0}]
[1193,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,0,null,265,253,0,null,null,null,null,null,null,null,0]
[1194,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,266,254,0,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,0]
[1195,null,"Production",null,null,null,null,{"$f":"H213+H221+H228+H249+H256+H263","v":25079632.200000003},{"$f":"I213+I221+I228+I249+I256+I263","v":39309907.18},53466946.619999997,64137764.949999996,66974574.269999981,56706081.429999992,37821434.379999995,27754483.889999997,12412177.269999998,6972571.4700000007,4024268.36,9157456.3100000005,23652235.129999999,null,{"$f":"V213+V221+V228+V249+V256+V263","v":23504476.73875},null,null,{"$f":"T274","v":23652235.129999999},23504476.73875,23504476.73875,{"$f":"AB213+AB221+AB228+AB249+AB256+AB263","v":-147758.39125000045},267,255,-2303232.7258333368,null,"Production",null,null,{"$f":"AJ213+AJ221+AJ228+AJ249+AJ256+AJ263","v":23652235.129999999},{"$f":"AA274","v":23504476.73875},{"$f":"AK274-AJ274","v":-147758.3912499994},0]
[1196,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H208+H222+H229+H235+H240+H250+H257+H264","v":-10366353.731606236},{"$f":"I208+I222+I229+I235+I240+I250+I257+I264","v":-10515568.917257972},-10432635.733197039,-10873508.201164402,-10817901.359471407,-10608857.600000434,-11610547.123652712,-11629545.802921906,-11609447.502589179,-11762343.423457125,-11496113.576221991,-11564066.364267755,-11928408.017823895,null,{"$f":"V208+V222+V229+V235+V240+V250+V257+V264","v":-11172326.373243082},null,null,{"$f":"T275","v":-11928408.017823895},-11172326.373243082,-11172326.373243082,{"$f":"AB208+AB222+AB229+AB235+AB240+AB250+AB257+AB264","v":756081.64458081208},268,256,202393.20413769607,null,"Distribution - Wyoming",null,null,{"$f":"AJ208+AJ222+AJ229+AJ235+AJ240+AJ250+AJ257+AJ264","v":-11928408.017823895},{"$f":"AA275","v":-11172326.373243082},{"$f":"AK275-AJ275","v":756081.64458081312},0]
[1197,null,"Distribution - Utah",null,null,null,null,{"$f":"H209+H223+H230+H236+H241+H251+H258+H265","v":-336724241.39839375},-330542467.83274198,-327184437.21680295,-343130666.5188356,-333652232.77052855,-333399402.73999953,-365754207.57634729,-360833621.19707805,-359996457.46741074,-367765231.08654284,-359492347.52377808,-359278432.26573229,-367951694.36217606,null,{"$f":"V209+V223+V230+V236+V241+V251+V258+V265","v":-349447289.33967352},null,null,{"$f":"T276","v":-367951694.36217606},-349447289.33967352,-349447289.33967352,{"$f":"AB209+AB223+AB230+AB236+AB241+AB251+AB258+AB265","v":18504405.022502515},269,257,7521507.6041956618,null,"Distribution - Utah",null,null,{"$f":"AJ209+AJ223+AJ230+AJ236+AJ241+AJ251+AJ258+AJ265","v":-367951694.36217606},{"$f":"AA276","v":-349447289.33967352},{"$f":"AK276-AJ276","v":18504405.022502542},0]
[1198,null,"General",null,null,null,null,{"$f":"H217+H224+H231+H245+H252+H259+H266+H270","v":-8256388.4899999984},{"$f":"I217+I224+I231+I245+I252+I259+I266+I270","v":-9022720.0700000003},-9730544.4799999986,-10313754.779999999,-11043156.33,-11262608.279999999,-8834209.2400000002,-9065477.2999999989,-9575021.9199999999,-10106786.799999999,-10328777.229999999,-9593087.1399999987,-8161739.8799999999,null,{"$f":"V217+V224+V231+V245+V252+V259+V266+V270","v":-9757100.6462500021},null,null,{"$f":"T277","v":-8161739.8799999999},-9757100.6462500021,-9757100.6462500021,{"$f":"AB217+AB224+AB231+AB245+AB252+AB259+AB266+AB270","v":-1595360.7662500017},270,258,7616626.3645833321,null,"General",null,null,{"$f":"AJ217+AJ224+AJ231+AJ245+AJ252+AJ259+AJ266+AJ270","v":-8161739.8799999999},{"$f":"AA277","v":-9757100.6462500021},{"$f":"AK277-AJ277","v":-1595360.7662500022},0]
[1199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AA$8,RateBaseScenarios,AC278,FALSE)","v":0},null,271,259,0,null,null,null,null,null,null,null,0]
[1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,272,260,0,null,null,null,null,null,null,null,0]
[1201,null,"System Working Capital (W/O WC Cash)",null,null,null,null,{"$f":"+H271+H267+H260+H253+H246+H242+H237+H232+H225+H218+H210+H214","v":-330267351.42000002},{"$f":"+I271+I267+I260+I253+I246+I242+I237+I232+I225+I218+I210+I214","v":-310770849.63999993},-293880670.80999994,-300180164.54999995,-288538716.18999994,-298564787.18999994,-348377529.56,-353774160.41000003,-368768749.62,-382661789.83999997,-377292969.97000003,-371278129.46000004,-364389607.13,null,{"$f":"+V271+V267+V260+V253+V246+V242+V237+V232+V225+V218+V210+V214","v":-346872239.62041676},null,null,{"$f":"+Y271+Y267+Y260+Y253+Y246+Y242+Y237+Y232+Y225+Y218+Y210+Y214","v":-364389607.13},{"$f":"+Z271+Z267+Z260+Z253+Z246+Z242+Z237+Z232+Z225+Z218+Z210+Z214","v":-346872239.6204167},-346872239.6204167,{"$f":"+AB271+AB267+AB260+AB253+AB246+AB242+AB237+AB232+AB225+AB218+AB210+AB214","v":17517367.509583317},273,261,13037294.447083391,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+AJ271+AJ267+AJ260+AJ253+AJ246+AJ242+AJ237+AJ232+AJ225+AJ218+AJ210+AJ214","v":-364389607.13},{"$f":"AA280","v":-346872239.6204167},{"$f":"AB280","v":17517367.509583317},0]
[1202,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,0,null,274,262,0,null,null,null,null,null,null,null,0]
[1203,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`````",null,null,0,null,275,263,0,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,0]
[1204,null,"Production",null,null,null,null,{"$f":"H196+H274","v":31789696.489999998},{"$f":"I196+I274","v":45918623.25999999},60031347.93,70673254.579999998,73480816.359999985,63163508.379999995,44191594.719999999,34034651.539999999,18637543.780000001,13130371.459999997,10191146.599999996,15260400.740000006,29656770.810000002,null,{"$f":"V196+V274","v":29865551.172500007},null,null,{"$f":"Y196+Y274","v":29656770.810000002},29865551.172500007,29865551.172500007,{"$f":"AB196+AB274","v":208780.36250000435},276,264,-1966842.8445833456,null,"Production",null,null,{"$f":"AJ196+AJ274","v":29656770.810000002},{"$f":"AA283","v":29865551.172500007},{"$f":"AK283-AJ283","v":208780.36250000447},0]
[1205,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H197+H275","v":29790820.112393759},29930586.466742016,30059852.600802951,29881289.852835603,28086279.454528589,29637932.883999556,29637495.610347293,29378682.921078101,29718052.571410827,29639068.470542908,30196923.627778012,30620077.399732266,30849846.896176115,null,{"$f":"V197+V275","v":29758881.280340251},null,null,30849846.896176115,29758881.280340251,29758881.280340251,{"$f":"AB197+AB275","v":-1090965.6158358669},277,265,-2537564.9341122974,null,"Distribution - Wyoming",null,null,{"$f":"AJ197+AJ275","v":32932937.206176117},{"$f":"AA284","v":29758881.280340251},{"$f":"AK284-AJ284","v":-3174055.9258358665},2083090.3100000024]
[1206,null,"Distribution - Utah",null,null,null,null,{"$f":"H198+H276","v":970795449.917606},979258931.5932579,982120607.16919696,989062010.76716447,974914976.44547176,980253508.70600033,961509448.03165245,963675980.4009223,975205041.60058928,985062084.64945769,994395179.35422242,999849222.93226814,998238738.89582336,null,{"$f":"V198+V276","v":980823500.80015993},null,null,998238738.89582336,980823500.80015993,980823500.80015993,{"$f":"AB198+AB276","v":-17415238.095663454},278,266,-51135642.170471482,null,"Distribution - Utah",null,null,{"$f":"AJ198+AJ276","v":1061437314.5858239},{"$f":"AA285","v":980823500.80015993},{"$f":"AK285-AJ285","v":-80613813.785663962},63198575.690000534]
[1207,null,"General",null,null,null,null,{"$f":"H199+H277","v":26141065.310000014},24738705.080000035,24247384.040000074,23891995.720000073,81566559.700000033,81961698.340000063,{"$f":"N199+N277","v":86001482.820000052},86220070.420000046,84963959.500000045,84474786.590000048,84153312.230000019,86005277.10999997,89216397.399999976,null,{"$f":"V199+V277","v":67158663.575416744},null,null,89216397.399999976,67158663.575416744,67158663.575416744,{"$f":"AB199+AB277","v":-22057733.824583221},279,267,7187208.999999959,null,"General",null,null,{"$f":"AJ199+AJ277","v":89216397.399999991},{"$f":"AA286","v":67158663.575416744},{"$f":"AK286-AJ286","v":-22057733.824583247},0]
[1208,null,"Total",null,null,null,null,{"$f":"SUM(H283:H286)","v":1058517031.8299998},{"$f":"SUM(I283:I286)","v":1079846846.3999999},1096459191.74,1113508550.9200001,1158048631.9600003,1155016648.3099999,{"$f":"SUM(N283:N286)","v":1121340021.1819997},1113309385.2820003,1108524597.4520001,1112306311.1700008,1118936561.8120003,1131734978.1820004,1147961754.0019994,null,1107606596.8284168,null,null,null,null,0,null,280,268,0]
[1209,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,0,null,281,269,0,null,null,null,null,null,null,null,{"$f":"+AJ288-T288","v":0}]
[1210,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,{"$f":"H202+H280","v":1058517031.8299997},{"$f":"I202+I280","v":1079846846.4000001},1096459191.74,1113508550.9200001,1158048631.9600005,1155016648.3099999,1121340021.1819999,1113309385.2820003,1108524597.4520001,1112306311.1700008,1118936561.8120005,1131734978.1820004,1147961754.0019994,null,{"$f":"V202+V280","v":1107606596.8284168},null,null,{"$f":"Y202+Y280","v":1147961754.0019994},{"$f":"Z202+Z280","v":1107606596.8284171},1107606596.8284171,{"$f":"AB202+AB280","v":-40355157.173582472},282,270,-48452840.949167334,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AJ202+AJ280","v":1213243420.0019999},{"$f":"AA289","v":1107606596.8284171},{"$f":"AB289","v":-40355157.173582472},{"$f":"+AJ289-T289","v":65281666.000000477}]

{"sheet":"EXPENSES","index":7,"n_rows":450,"n_cols":11,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"QGC Expense June 2015",null,null,"QGC Expense June 2015","Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,{"$f":"SUM($F$380,$F$323,$F$295,$F$241)/$F$383","v":0.96932746584283014},null,null,null,null,6]
[512,null,null,null,null,{"$f":"1-$F$11","v":3.0672534157169862E-2},null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,41398805.988819987,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K16,FALSE)","v":41398805.988819987},{"$f":"+I16-F16","v":0},11]
[517,null,null,"Wyoming",null,1549232.9211800015,null,null,1549232.9211800015,{"$f":"+I17-F17","v":0},12]
[518,null,null,"Total",null,{"$f":"SUM(F16:F17)","v":42948038.909999989},null,null,42948038.909999989,{"$f":"+I18-F18","v":0},13]
[519,null,null,null,null,null,null,null,0,null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,0,null,15]
[521,null,null,"Utah",null,288478.55000000005,null,null,288478.55000000005,{"$f":"+I21-F21","v":0},16]
[522,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I22-F22","v":0},17]
[523,null,null,"Total",null,{"$f":"SUM(F21:F22)","v":288478.55000000005},null,null,288478.55000000005,{"$f":"+I23-F23","v":0},18]
[524,null,null,null,null,null,null,null,0,null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,0,null,20]
[526,null,null,"Utah",null,22302837.82,null,null,22302837.82,{"$f":"+I26-F26","v":0},21]
[527,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I27-F27","v":0},22]
[528,null,null,"Total",null,{"$f":"SUM(F26:F27)","v":22302837.82},null,null,22302837.82,{"$f":"+I28-F28","v":0},23]
[529,null,null,null,null,null,null,null,0,null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,0,null,25]
[531,null,null,"Utah",null,0,null,null,0,{"$f":"+I31-F31","v":0},26]
[532,null,null,null,"Demand",null,null,null,0,{"$f":"+I32-F32","v":0},27]
[533,null,null,null,"Commodity",null,null,null,0,{"$f":"+I33-F33","v":0},28]
[534,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I34-F34","v":0},29]
[535,null,null,"Total",null,0,null,null,0,{"$f":"+I35-F35","v":0},30]
[536,null,null,null,null,null,null,null,0,null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,0,null,32]
[538,null,null,"Utah",null,252545.25474030001,null,null,252545.25474030001,{"$f":"+I38-F38","v":0},33]
[539,null,null,"Wyoming",null,9493.9352597000088,null,null,9493.9352597000088,{"$f":"+I39-F39","v":0},34]
[540,null,null,"Total",null,{"$f":"SUM(F38:F39)","v":262039.19},null,null,262039.19,{"$f":"+I40-F40","v":0},35]
[541,null,null,null,null,null,null,null,0,null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,0,null,37]
[543,null,null,"Utah",null,0,null,null,0,{"$f":"+I43-F43","v":0},38]
[544,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I44-F44","v":0},39]
[545,null,null,"Total",null,{"$f":"SUM(F43:F44)","v":0},null,null,0,{"$f":"+I45-F45","v":0},40]
[546,null,null,null,null,null,null,null,0,null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,0,null,42]
[548,null,null,"Utah",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K48,FALSE)","v":0},{"$f":"+I48-F48","v":0},43]
[549,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I49-F49","v":0},44]
[550,null,null,"Total",null,{"$f":"SUM(F48:F49)","v":0},null,null,0,{"$f":"+I50-F50","v":0},45]
[551,null,null,null,null,null,null,null,0,null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,0,null,47]
[553,null,null,"Utah",null,76429647.585989282,null,null,76429647.585989282,{"$f":"+I53-F53","v":0},48]
[554,null,null,"Wyoming",null,2897719.184010704,null,null,2897719.184010704,{"$f":"+I54-F54","v":0},49]
[555,null,null,"Total",null,{"$f":"SUM(F53:F54)","v":79327366.769999981},null,null,79327366.769999981,{"$f":"+I55-F55","v":0},50]
[556,null,null,null,null,null,null,null,0,null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,0,null,52]
[558,null,null,"Utah",null,0,null,null,0,{"$f":"+I58-F58","v":0},53]
[559,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I59-F59","v":0},54]
[560,null,null,"Total",null,{"$f":"SUM(F58:F59)","v":0},null,null,0,{"$f":"+I60-F60","v":0},55]
[561,null,null,null,null,null,null,null,0,null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,0,null,57]
[563,null,null,"Utah",null,3308137.4127270998,null,null,3308137.4127270998,{"$f":"+I63-F63","v":0},58]
[564,null,null,"Wyoming",null,139262.44727290014,null,null,139262.44727290014,{"$f":"+I64-F64","v":0},59]
[565,null,null,"Total",null,{"$f":"SUM(F63:F64)","v":3447399.86},null,null,3447399.86,{"$f":"+I65-F65","v":0},60]
[566,null,null,null,null,null,null,null,0,null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,0,null,62]
[568,null,null,"Utah",null,0,null,null,0,{"$f":"+I68-F68","v":0},63]
[569,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I69-F69","v":0},64]
[570,null,null,"Total",null,{"$f":"SUM(F68:F69)","v":0},null,null,0,{"$f":"+I70-F70","v":0},65]
[571,null,null,null,null,null,null,null,0,null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,0,null,{"$f":"+K71+1","v":67}]
[573,null,null,"Utah",null,18911758.227397006,null,null,18911758.227397006,{"$f":"+I73-F73","v":0},68]
[574,null,null,"Wyoming",null,667552.07260300196,null,null,667552.07260300196,{"$f":"+I74-F74","v":0},69]
[575,null,null,"Total",null,{"$f":"SUM(F73:F74)","v":19579310.300000008},null,null,19579310.300000008,{"$f":"+I75-F75","v":0},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,0,null,71]
[577,806,"Exchange Gas",null,null,null,null,null,0,null,72]
[578,null,null,"Utah",null,0,null,null,0,{"$f":"+I78-F78","v":0},73]
[579,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I79-F79","v":0},74]
[580,null,null,"Total",null,{"$f":"SUM(F78:F79)","v":0},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K80,FALSE)","v":0},{"$f":"+I80-F80","v":0},75]
[581,null,null,null,null,null,null,null,0,null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,0,null,77]
[583,null,null,"Utah",null,76821761.248846501,null,null,76821761.248846501,{"$f":"+I83-F83","v":0},78]
[584,null,null,"Wyoming",null,3055781.0911534992,null,null,3055781.0911534992,{"$f":"+I84-F84","v":0},79]
[585,null,null,"Total",null,{"$f":"SUM(F83:F84)","v":79877542.340000004},null,null,79877542.340000004,{"$f":"+I85-F85","v":0},80]
[586,null,null,null,null,null,null,null,0,null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,0,null,82]
[588,null,null,"Utah",null,-75589415.720445797,null,null,-75589415.720445797,{"$f":"+I88-F88","v":0},83]
[589,null,null,"Wyoming",null,-2609623.7395541994,null,null,-2609623.7395541994,{"$f":"+I89-F89","v":0},84]
[590,null,null,"Total",null,{"$f":"SUM(F88:F89)","v":-78199039.459999993},null,null,-78199039.459999993,{"$f":"+I90-F90","v":0},85]
[591,null,null,null,null,null,null,null,0,null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,0,null,87]
[593,null,null,"Utah",null,3712392.9317100001,null,null,3712392.9317100001,{"$f":"+I93-F93","v":0},88]
[594,null,null,"Wyoming",null,142174.06828999997,null,null,142174.06828999997,{"$f":"+I94-F94","v":0},89]
[595,null,null,"Total",null,{"$f":"SUM(F93:F94)","v":3854567},null,null,3854567,{"$f":"+I95-F95","v":0},90]
[596,null,null,null,null,null,null,null,0,null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,0,null,92]
[598,null,null,"Utah",null,330645941.75758773,null,null,330645941.75758773,{"$f":"+I98-F98","v":0},93]
[599,null,null,"Wyoming",null,12650352.492412306,null,null,12650352.492412306,{"$f":"+I99-F99","v":0},94]
[600,null,null,"Total",null,{"$f":"SUM(F98:F99)","v":343296294.25000006},null,null,343296294.25000006,{"$f":"+I100-F100","v":0},95]
[601,null,null,null,null,null,null,null,0,null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,0,null,97]
[603,null,null,"Utah",null,0,null,null,0,{"$f":"+I103-F103","v":0},98]
[604,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I104-F104","v":0},99]
[605,null,null,"Total",null,{"$f":"SUM(F103:F104)","v":0},null,null,0,{"$f":"+I105-F105","v":0},100]
[606,null,null,null,null,null,null,null,0,null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,0,null,102]
[608,null,null,"Utah",null,0,null,null,0,{"$f":"+I108-F108","v":0},103]
[609,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I109-F109","v":0},104]
[610,null,null,"Total",null,{"$f":"SUM(F108:F109)","v":0},null,null,0,{"$f":"+I110-F110","v":0},105]
[611,null,null,null,null,null,null,null,0,null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K112,FALSE)","v":0},null,107]
[613,null,null,"Utah",null,61260152.092654698,null,null,61260152.092654698,{"$f":"+I113-F113","v":0},108]
[614,null,null,"Wyoming",null,2345332.4873453006,null,null,2345332.4873453006,{"$f":"+I114-F114","v":0},109]
[615,null,null,"Total",null,{"$f":"SUM(F113:F114)","v":63605484.579999998},null,null,63605484.579999998,{"$f":"+I115-F115","v":0},110]
[616,null,null,null,null,null,null,null,0,null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,0,null,112]
[618,null,null,"Utah",null,0,null,null,0,{"$f":"+I118-F118","v":0},113]
[619,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I119-F119","v":0},114]
[620,null,null,"Total",null,{"$f":"SUM(F118:F119)","v":0},null,null,0,{"$f":"+I120-F120","v":0},115]
[621,null,null,null,null,null,null,null,0,{"$f":"+I121-F121","v":0},116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,0,null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,{"$f":"F31","v":0},null,null,0,{"$f":"+I123-F123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"F16+F21+F26+F38+F43+F48+F53+F58+F63+F68+F73+F78+F83+F88+F93+F98+F103++F108+F113+F118","v":559743043.1500268},null,null,559743043.1500268,0,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"+F109","v":0},null,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"F17+F22+F27+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F99+F104+F114+F119","v":20847276.959973216},null,null,20847276.959973216,0,121]
[627,null,"Utah Timing Differences",null,null,{"$f":"SNG_REV_UT+COMM_REV_UT+SNG_REV_ID+COMM_REV_ID+PT_OTH_REV_UT-F124","v":451401.07479143143},null,null,451401.07479143143,0,122]
[628,null,"Wyoming Timing Differences",null,null,{"$f":"SNG_REV_WY+COMM_REV_WY+COMM_REV_CO+PT_OTH_REV_WY-F126","v":147759.41037688404},null,null,147759.41037688404,0,123]
[629,null,null,null,null,null,null,null,0,null,124]
[630,null,null,null,null,null,null,null,0,null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,{"$f":"F18+F23+F28+F35+F40+F45+F50+F55+F60+F65+F70+F75+F80+F85+F90+F95+F100+F105+F110+F115+F120+F127+F128","v":581189480.59516835},null,null,581189480.59516835,{"$f":"+I131-F131","v":0},126]
[632,null,null,null,null,{"$f":"SUM(F123:F126)","v":580590320.11000001},null,null,580590320.11000001,{"$f":"+I132-F132","v":0},127]
[633,null,null,null,null,null,null,null,null,null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,129]
[635,null,null,null,null,null,null,null,null,null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,{"$f":"+K135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-24798.98,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K138,FALSE)","v":-24798.98},{"$f":"+I138-F138","v":0},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-1148484.4300000002,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K139,FALSE)","v":-1148484.4300000002},{"$f":"+I139-F139","v":0},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,0,null,135]
[641,null,"Total Production Expenses",null,null,-1173283.4100000001,null,null,-1173283.4100000001,{"$f":"+I141-F141","v":0},136]
[642,null,null,null,null,null,null,null,null,null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,138]
[644,null," ",null,null,null,null,null,null,null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,140]
[646,null,null,"Utah",null,11196759.009999998,null,null,11196759.009999998,{"$f":"+I146-F146","v":0},141]
[647,null,null,"Wyoming",null,529715.6,null,null,529715.6,{"$f":"+I147-F147","v":0},142]
[648,null,null,"Total",null,{"$f":"SUM(F146:F147)","v":11726474.609999998},null,null,11726474.609999998,{"$f":"+I148-F148","v":0},143]
[649,null,null,null,null,null,null,null,null,null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,145]
[651,null,null,"Utah",null,1975850.03,null,null,1975850.03,{"$f":"+I151-F151","v":0},146]
[652,null,null,"Wyoming",null,53990.99,null,null,53990.99,{"$f":"+I152-F152","v":0},147]
[653,null,null,"Total",null,{"$f":"SUM(F151:F152)","v":2029841.02},null,null,2029841.02,{"$f":"+I153-F153","v":0},148]
[654,null,null,null,null,null,null,null,null,null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,150]
[656,null,null,"Utah",null,1099.3100000000002,null,null,1099.3100000000002,{"$f":"+I156-F156","v":0},151]
[657,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I157-F157","v":0},152]
[658,null,null,"Total",null,{"$f":"SUM(F156:F157)","v":1099.3100000000002},null,null,1099.3100000000002,{"$f":"+I158-F158","v":0},153]
[659,null,null,null,null,null,null,null,null,null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,155]
[661,null,null,"Utah",null,25093.909999999996,null,null,25093.909999999996,{"$f":"+I161-F161","v":0},156]
[662,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I162-F162","v":0},157]
[663,null,null,"Total",null,{"$f":"SUM(F161:F162)","v":25093.909999999996},null,null,25093.909999999996,{"$f":"+I163-F163","v":0},158]
[664,null,null,null,null,null,null,null,null,null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,160]
[666,null,null,"Utah",null,9695905.6799999997,null,null,9695905.6799999997,{"$f":"+I166-F166","v":0},161]
[667,null,null,"Wyoming",null,624700.07000000007,null,null,624700.07000000007,{"$f":"+I167-F167","v":0},162]
[668,null,null,"Total",null,{"$f":"SUM(F166:F167)","v":10320605.75},null,null,10320605.75,{"$f":"+I168-F168","v":0},163]
[669,null,null,null,null,null,null,null,null,null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,165]
[671,null,null,"Utah",null,2350628.5700000003,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K171,FALSE)","v":2350628.5700000003},{"$f":"+I171-F171","v":0},166]
[672,null,null,"Wyoming",null,119555.60000000002,null,null,119555.60000000002,{"$f":"+I172-F172","v":0},167]
[673,null,null,"Total",null,{"$f":"SUM(F171:F172)","v":2470184.1700000004},null,null,2470184.1700000004,{"$f":"+I173-F173","v":0},168]
[674,null,null,null,null,null,null,null,null,null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,170]
[676,null,null,"Utah",null,3603987.74,null,null,3603987.74,{"$f":"+I176-F176","v":0},171]
[677,null,null,"Wyoming",null,148561.13,null,null,148561.13,{"$f":"+I177-F177","v":0},172]
[678,null,null,"Total",null,{"$f":"SUM(F176:F177)","v":3752548.87},null,null,3752548.87,{"$f":"+I178-F178","v":0},173]
[679,null,null,null,null,null,null,null,null,null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,175]
[681,null,null,"Utah",null,3219174.2499999995,null,null,3219174.2499999995,{"$f":"+I181-F181","v":0},176]
[682,null,null,"Wyoming",null,143370.65,null,null,143370.65,{"$f":"+I182-F182","v":0},177]
[683,null,null,"Total",null,{"$f":"SUM(F181:F182)","v":3362544.8999999994},null,null,3362544.8999999994,{"$f":"+I183-F183","v":0},178]
[684,null,null,null,null,null,null,null,null,null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,180]
[686,null,null,"Utah",null,10057505.130000001,null,null,10057505.130000001,{"$f":"+I186-F186","v":0},181]
[687,null,null,"Wyoming",null,968386.08000000007,null,null,968386.08000000007,{"$f":"+I187-F187","v":0},182]
[688,null,null,"Total",null,{"$f":"SUM(F186:F187)","v":11025891.210000001},null,null,11025891.210000001,{"$f":"+I188-F188","v":0},183]
[689,null,null,null,null,null,null,null,null,null,184]
[690,881,"Rents",null,null,null,null,null,null,null,185]
[691,null,null,"Utah",null,20516.080000000002,null,null,20516.080000000002,{"$f":"+I191-F191","v":0},186]
[692,null,null,"Wyoming",null,718.44,null,null,718.44,{"$f":"+I192-F192","v":0},187]
[693,null,null,"Total",null,{"$f":"SUM(F191:F192)","v":21234.52},null,null,21234.52,{"$f":"+I193-F193","v":0},188]
[694,null,null,null,null,null,null,null,null,null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,190]
[696,null,null,"Utah",null,619270.77000000014,null,null,619270.77000000014,{"$f":"+I196-F196","v":0},191]
[697,null,null,"Wyoming",null,20239.060000000005,null,null,20239.060000000005,{"$f":"+I197-F197","v":0},192]
[698,null,null,"Total",null,{"$f":"SUM(F196:F197)","v":639509.83000000019},null,null,639509.83000000019,{"$f":"+I198-F198","v":0},193]
[699,null,null,null,null,null,null,null,null,null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,{"$f":"+K199+1","v":195}]
[701,null,null,"Utah",null,80119.040000000008,null,null,80119.040000000008,{"$f":"+I201-F201","v":0},196]
[702,null,null,"Wyoming",null,2770.55,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K202,FALSE)","v":2770.55},{"$f":"+I202-F202","v":0},197]
[703,null,null,"Total",null,{"$f":"SUM(F201:F202)","v":82889.590000000011},null,null,82889.590000000011,{"$f":"+I203-F203","v":0},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,200]
[706,null,null,"Utah",null,9060334.9299999997,null,null,9060334.9299999997,{"$f":"+I206-F206","v":0},201]
[707,null,null,"Wyoming",null,148042.09000000003,null,null,148042.09000000003,{"$f":"+I207-F207","v":0},202]
[708,null,null,"Total",null,{"$f":"SUM(F206:F207)","v":9208377.0199999996},null,null,9208377.0199999996,{"$f":"+I208-F208","v":0},203]
[709,null,null,null,null,null,null,null,null,null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,205]
[711,null,null,"Utah",null,1547514.35,null,null,1547514.35,{"$f":"+I211-F211","v":0},206]
[712,null,null,"Wyoming",null,163342.63999999998,null,null,163342.63999999998,{"$f":"+I212-F212","v":0},207]
[713,null,null,"Total",null,{"$f":"SUM(F211:F212)","v":1710856.99},null,null,1710856.99,{"$f":"+I213-F213","v":0},208]
[714,null,null,null,null,null,null,null,null,null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,210]
[716,null,null,"Utah",null,184029.24000000002,null,null,184029.24000000002,{"$f":"+I216-F216","v":0},211]
[717,null,null,"Wyoming",null,55574.200000000004,null,null,55574.200000000004,{"$f":"+I217-F217","v":0},212]
[718,null,null,"Total",null,{"$f":"SUM(F216:F217)","v":239603.44000000003},null,null,239603.44000000003,{"$f":"+I218-F218","v":0},213]
[719,null,null,null,null,null,null,null,null,null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,215]
[721,null,null,"Utah",null,803248.87,null,null,803248.87,{"$f":"+I221-F221","v":0},216]
[722,null,null,"Wyoming",null,74308.58,null,null,74308.58,{"$f":"+I222-F222","v":0},217]
[723,null,null,"Total",null,{"$f":"SUM(F221:F222)","v":877557.45},null,null,877557.45,{"$f":"+I223-F223","v":0},218]
[724,null,null,null,null,null,null,null,null,null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,220]
[726,null,null,"Utah",null,829715.81999999983,null,null,829715.81999999983,{"$f":"+I226-F226","v":0},221]
[727,null,null,"Wyoming",null,3202.9300000000003,null,null,3202.9300000000003,{"$f":"+I227-F227","v":0},222]
[728,null,null,"Total",null,{"$f":"SUM(F226:F227)","v":832918.74999999988},null,null,832918.74999999988,{"$f":"+I228-F228","v":0},223]
[729,null,null,null,null,null,null,null,null,null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,225]
[731,null,null,"Utah",null,0,null,null,0,{"$f":"+I231-F231","v":0},226]
[732,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I232-F232","v":0},227]
[733,null,null,"Total",null,{"$f":"SUM(F231:F232)","v":0},null,null,0,{"$f":"+I233-F233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,230]
[736,null,null,"Utah",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K236,FALSE)","v":0},{"$f":"+I236-F236","v":0},231]
[737,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I237-F237","v":0},232]
[738,null,null,"Total",null,{"$f":"SUM(F236:F237)","v":0},null,null,0,{"$f":"+I238-F238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,{"$f":"F146+F151+F156+F161+F166+F171+F176+F181+F186+F191+F196+F201+F206+F211+F216+F221+F226+F231+F236","v":55270752.730000004},null,null,55270752.730000004,{"$f":"+I241-F241","v":0},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"F147+F152+F157+F162+F167+F172+F177+F182+F187+F192+F197+F202+F207+F212+F217+F222+F227+F232+F237","v":3056478.6100000003},null,null,3056478.6100000003,{"$f":"+I242-F242","v":0},237]
[743,null,null,null,null,null,null,null,0,null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,{"$f":"SUM(F241:F242)","v":58327231.340000004},null,null,58327231.340000004,{"$f":"+I244-F244","v":0},239]
[745,null,null,null,null,null,null,null,null,null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,241]
[747,null,null,null,null,null,null,null,null,null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,243]
[749,null,null,"Utah",null,1238413.0900000001,null,null,1238413.0900000001,{"$f":"+I249-F249","v":0},244]
[750,null,null,"Wyoming",null,29899.37,null,null,29899.37,{"$f":"+I250-F250","v":0},245]
[751,null,null,"Total",null,{"$f":"SUM(F249:F250)","v":1268312.4600000002},null,null,1268312.4600000002,{"$f":"+I251-F251","v":0},246]
[752,null,null,null,null,null,null,null,0,null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,0,null,248]
[754,null,null,"Utah",null,3234341.56,null,null,3234341.56,{"$f":"+I254-F254","v":0},249]
[755,null,null,"Wyoming",null,116417.76000000001,null,null,116417.76000000001,{"$f":"+I255-F255","v":0},250]
[756,null,null,"Total",null,{"$f":"SUM(F254:F255)","v":3350759.3200000003},null,null,3350759.3200000003,{"$f":"+I256-F256","v":0},251]
[757,null,null,null,null,null,null,null,null,null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,253]
[759,null,null,"Utah",null,16493761.239999998,null,null,16493761.239999998,{"$f":"+I259-F259","v":0},254]
[760,null,null,"Wyoming",null,686151.83000000007,null,null,686151.83000000007,{"$f":"+I260-F260","v":0},255]
[761,null,null,"Total",null,{"$f":"SUM(F259:F260)","v":17179913.07},null,null,17179913.07,{"$f":"+I261-F261","v":0},256]
[762,null,null,null,null,null,null,null,null,null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,258]
[764,null,null,"Utah",null,1152036.6200000001,null,null,1152036.6200000001,{"$f":"+I264-F264","v":0},{"$f":"+K263+1","v":259}]
[765,null,null,"Wyoming",null,61064.14,null,null,61064.14,{"$f":"+I265-F265","v":0},260]
[766,null,null,"Total",null,{"$f":"SUM(F264:F265)","v":1213100.76},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K266,FALSE)","v":1213100.76},{"$f":"+I266-F266","v":0},261]
[767,null,null,null,null,null,null,null,null,null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,263]
[769,null,null,"Utah",null,330614.3,null,null,330614.3,{"$f":"+I269-F269","v":0},264]
[770,null,null,"Wyoming",null,3739.6800000000003,null,null,3739.6800000000003,{"$f":"+I270-F270","v":0},265]
[771,null,null,"Total",null,{"$f":"SUM(F269:F270)","v":334353.98},null,null,334353.98,{"$f":"+I271-F271","v":0},266]
[772,null,null,null,null,null,null,null,0,null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,0,null,268]
[774,null,null,"Utah",null,542019.42000000004,null,null,542019.42000000004,{"$f":"+I274-F274","v":0},269]
[775,null,null,"Wyoming",null,60450.93,null,null,60450.93,{"$f":"+I275-F275","v":0},270]
[776,null,null,"Total",null,{"$f":"SUM(F274:F275)","v":602470.35000000009},null,null,602470.35000000009,{"$f":"+I276-F276","v":0},271]
[777,null,null,null,null,null,null,null,null,null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,273]
[779,null,null,"Utah",null,137840.83000000002,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K279,FALSE)","v":137840.83000000002},{"$f":"+I279-F279","v":0},274]
[780,null,null,"Wyoming",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K280,FALSE)","v":0},{"$f":"+I280-F280","v":0},275]
[781,null,null,"Total",null,{"$f":"SUM(F279:F280)","v":137840.83000000002},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K281,FALSE)","v":137840.83000000002},{"$f":"+I281-F281","v":0},276]
[782,null,null,null,null,null,null,null,null,null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,{"$f":"+I283-F283","v":0},278]
[784,null,null,"Utah",null,882348.90999999992,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K284,FALSE)","v":882348.90999999992},{"$f":"+I284-F284","v":0},279]
[785,null,null,"Wyoming",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K285,FALSE)","v":0},{"$f":"+I285-F285","v":0},280]
[786,null,null,"Total",null,{"$f":"SUM(F284:F285)","v":882348.90999999992},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K286,FALSE)","v":882348.90999999992},{"$f":"+I286-F286","v":0},281]
[787,null,null,null,null,null,null,null,null,null,282]
[788,null,null,null,null,null,null,null,null,null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,284]
[790,null,null,"Utah",null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K290,FALSE)","v":0},{"$f":"+I290-F290","v":0},285]
[791,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I291-F291","v":0},286]
[792,null,null,"Total",null,{"$f":"SUM(F290:F291)","v":0},null,null,0,{"$f":"+I292-F292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,{"$f":"F249+F254+F259+F264+F269+F274+F279+F284+F290","v":24011375.970000003},null,null,24011375.970000003,{"$f":"+I295-F295","v":0},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"F250+F255+F260+F265+F270+F275+F280+F285+F291","v":957723.7100000002},null,null,957723.7100000002,{"$f":"+I296-F296","v":0},291]
[797,null,null,null,null,null,null,null,null,null,292]
[798,null,"System Total Customer Accounts Exp",null,null,{"$f":"SUM(F295:F296)","v":24969099.680000003},null,null,24969099.680000003,{"$f":"+I298-F298","v":0},293]
[799,null,null,null,null,null,null,null,null,null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,295]
[801,null,null,null,null,null,null,null,null,null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,297]
[803,null,null,"Utah",null,476050.62,null,null,476050.62,{"$f":"+I303-F303","v":0},298]
[804,null,null,"Wyoming",null,13748.970000000001,null,null,13748.970000000001,{"$f":"+I304-F304","v":0},299]
[805,null,null,"Total",null,{"$f":"SUM(F303:F304)","v":489799.58999999997},null,null,489799.58999999997,{"$f":"+I305-F305","v":0},300]
[806,null,null,null,null,null,null,null,null,null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,302]
[808,null,null,"Utah",null,30711701.629999995,null,null,30711701.629999995,{"$f":"+I308-F308","v":0},303]
[809,null,null,"Wyoming",null,275550.64999999997,null,null,275550.64999999997,{"$f":"+I309-F309","v":0},304]
[810,null,null,"Total",null,{"$f":"SUM(F308:F309)","v":30987252.279999994},null,null,30987252.279999994,{"$f":"+I310-F310","v":0},305]
[811,null,null,null,null,null,null,null,null,null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,307]
[813,null,null,"Utah",null,668650.49,null,null,668650.49,{"$f":"+I313-F313","v":0},308]
[814,null,null,"Wyoming",null,18797.370000000003,null,null,18797.370000000003,{"$f":"+I314-F314","v":0},309]
[815,null,null,"Total",null,{"$f":"SUM(F313:F314)","v":687447.86},null,null,687447.86,{"$f":"+I315-F315","v":0},310]
[816,null,null,null,null,null,null,null,null,null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,312]
[818,null,null,"Utah",null,0,null,null,0,{"$f":"+I318-F318","v":0},313]
[819,null,null,"Wyoming",null,0,null,null,0,{"$f":"+I319-F319","v":0},314]
[820,null,null,"Total",null,{"$f":"SUM(F318:F319)","v":0},null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K320,FALSE)","v":0},{"$f":"+I320-F320","v":0},315]
[821,null,null,null,null,null,null,null,null,null,316]
[822,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F303+F308+F313+F318","v":31856402.739999995},null,null,31856402.739999995,{"$f":"+I323-F323","v":0},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F304+F309+F314+F319","v":308096.99},null,null,308096.99,{"$f":"+I324-F324","v":0},319]
[825,null,null,null,null,null,null,null,null,{"$f":"+I325-F325","v":0},320]
[826,null,"System Total Cust Service & Info Exp",null,null,{"$f":"SUM(F323:F325)","v":32164499.729999993},null,null,32164499.729999993,{"$f":"+I326-F326","v":0},321]
[827,null,null,null,null,null,null,null,null,null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,323]
[829,null,null,null,null,null,null,null,null,null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,325]
[831,null,"Utah",null,null,6891370.8300000001,null,null,6891370.8300000001,{"$f":"+I331-F331","v":0},326]
[832,null,"Wyoming",null,null,460508.70999999996,null,null,460508.70999999996,{"$f":"+I332-F332","v":0},327]
[833,null,"Total",null,null,{"$f":"SUM(F331:F332)","v":7351879.54},null,null,7351879.54,{"$f":"+I333-F333","v":0},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,329]
[835,null,"Utah",null,null,39785582.670000009,null,null,39785582.670000009,{"$f":"+I335-F335","v":0},330]
[836,null,"Wyoming",null,null,1241893.95,null,null,1241893.95,0,331]
[837,null,"Total",null,null,{"$f":"SUM(F335:F336)","v":41027476.620000012},null,null,41027476.620000012,0,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,0,333]
[839,null,"Utah",null,null,-3113267.8600000003,null,null,-3113267.8600000003,0,{"$f":"+K338+1","v":334}]
[840,null,"Wyoming",null,null,-109024.28000000001,null,null,-109024.28000000001,0,335]
[841,null,"Total",null,null,{"$f":"SUM(F339:F340)","v":-3222292.14},null,null,-3222292.14,0,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,2323666.59,null,null,2323666.59,{"$f":"+I343-F343","v":0},338]
[844,null,"Wyoming",null,null,99616.94,null,null,99616.94,{"$f":"+I344-F344","v":0},339]
[845,null,"Total",null,null,{"$f":"SUM(F343:F344)","v":2423283.5299999998},null,null,2423283.5299999998,{"$f":"+I345-F345","v":0},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,341]
[847,null,"Utah",null,null,384060.47,null,null,384060.47,{"$f":"+I347-F347","v":0},342]
[848,null,"Wyoming",null,null,-8854.02,null,null,-8854.02,{"$f":"+I348-F348","v":0},343]
[849,null,"Total",null,null,{"$f":"SUM(F347:F348)","v":375206.44999999995},null,null,375206.44999999995,{"$f":"+I349-F349","v":0},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,345]
[851,null,"Utah",null,null,55732.86,null,null,55732.86,{"$f":"+I351-F351","v":0},346]
[852,null,"Wyoming",null,null,9001.52,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K352,FALSE)","v":9001.52},{"$f":"+I352-F352","v":0},347]
[853,null,"Total",null,null,{"$f":"SUM(F351:F352)","v":64734.380000000005},null,null,64734.380000000005,{"$f":"+I353-F353","v":0},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,349]
[855,null,"Utah",null,null,1213529.6299999999,null,null,1213529.6299999999,{"$f":"+I355-F355","v":0},350]
[856,null,"Wyoming",null,null,194486.48000000004,null,null,194486.48000000004,{"$f":"+I356-F356","v":0},351]
[857,null,"Total",null,null,{"$f":"SUM(F355:F356)","v":1408016.1099999999},null,null,1408016.1099999999,{"$f":"+I357-F357","v":0},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,353]
[859,null,"Utah",null,null,0,null,null,0,{"$f":"+I359-F359","v":0},354]
[860,null,"Wyoming",null,null,0,null,null,0,0,355]
[861,null,"Total",null,null,{"$f":"SUM(F359:F360)","v":0},null,null,0,0,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,0,357]
[863,null,"Utah",null,null,0,null,null,0,0,358]
[864,null,"Wyoming",null,null,0,null,null,0,0,359]
[865,null,"Total",null,null,{"$f":"SUM(F363:F364)","v":0},null,null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,0,361]
[867,null,"Utah",null,null,1780320.41,null,null,1780320.41,0,362]
[868,null,"Wyoming",null,null,37581.129999999997,null,null,37581.129999999997,0,363]
[869,null,"Total",null,null,{"$f":"SUM(F367:F368)","v":1817901.5399999998},null,null,1817901.5399999998,0,364]
[870,931,"Rents",null,null,null,null,null,null,0,365]
[871,null,"Utah",null,null,1017867.0899999999,null,null,1017867.0899999999,0,366]
[872,null,"Wyoming",null,null,35420.370000000003,null,null,35420.370000000003,0,367]
[873,null,"Total",null,null,{"$f":"SUM(F371:F372)","v":1053287.46},null,null,1053287.46,0,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,0,369]
[875,null,"Utah",null,null,0,null,null,0,0,370]
[876,null,"Wyoming",null,null,0,null,null,0,0,371]
[877,null,"Total",null,null,{"$f":"SUM(F375:F376)","v":0},null,null,0,0,372]
[878,null,null,null,null,null,null,null,null,0,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,0,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F375+F371+F367+F363+F359+F355+F351+F347+F343+F339+F335+F331","v":50338862.690000005},null,null,50338862.690000005,0,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F376+F372+F368+F364+F360+F356+F352+F348+F344+F340+F336+F332","v":1960630.7999999998},null,null,1960630.7999999998,0,376]
[882,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(F380:F381)","v":52299493.490000002},null,null,52299493.490000002,0,377]
[883,null,"TOTAL O & M",null,null,{"$f":"+F382+F326+F298+F244+F141","v":166587040.83000001},null,null,166587040.83000001,0,378]
[null,null,null,null,null,null,null,null,null,null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,380]
[null,null,null,null,null,null,null,null,null,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,382]
[885,null,null,"Production",null,686814.74000000011,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K388,FALSE)","v":686814.74000000011},{"$f":"+I388-F388","v":0},383]
[886,null,null,"Distribution - Wyoming",null,1729055.22,null,null,1729055.22,{"$f":"+I389-F389","v":0},384]
[887,null,null,"Distribution - Utah",null,45113606.609999999,null,null,45113606.609999999,{"$f":"+I390-F390","v":0},385]
[888,null,null,"General",null,6276732.9199999999,null,null,6276732.9199999999,{"$f":"+I391-F391","v":0},386]
[889,null,null,"Total Depreciation Expense",null,{"$f":"SUM(F388:F391)","v":53806209.490000002},null,null,53806209.490000002,{"$f":"+I392-F392","v":0},387]
[890,null,null,null,null,null,null,null,null,null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,389]
[892,null,null,"Production",null,18713.870000000003,null,null,18713.870000000003,{"$f":"+I395-F395","v":0},390]
[893,null,null,"Distribution - Wyoming",null,0,null,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,null,null,0,0,392]
[895,null,null,"General",null,0,null,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,{"$f":"SUM(F395:F398)","v":18713.870000000003},null,null,18713.870000000003,0,394]
[897,null,null,null,null,null,null,null,0,0,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"F399+F392","v":53824923.359999999},null,null,53824923.359999999,0,396]
[899,null,null,null,null,null,null,null,null,null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,{"$f":"+K402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,399]
[902,null,null,"Production",null,0,null,null,0,{"$f":"+I405-F405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,508865.46,null,null,508865.46,{"$f":"+I406-F406","v":0},401]
[904,null,null,"Distribution - Utah",null,15471391.220000003,null,null,15471391.220000003,{"$f":"+I407-F407","v":0},402]
[905,null,null,"General",null,1633226.07,null,null,1633226.07,{"$f":"+I408-F408","v":0},403]
[906,null,null,"Total Other Taxes",null,17613482.75,null,null,17613482.75,{"$f":"+I409-F409","v":0},404]
[907,null,null,null,null,null,null,null,null,null,405]
[908,4090,"Income Taxes - Federal",null,null,31810910.389999997,null,null,31810910.389999997,{"$f":"+I411-F411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,407]
[910,4091,"Income Taxes - State",null,null,-1595895,null,null,-1595895,{"$f":"+I413-F413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,409]
[912,4101,"Deferred Income Taxes",null,null,3508145.75,null,null,3508145.75,{"$f":"+I415-F415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,null,null,{"$f":"HLOOKUP($I$6,EXPENSESCENARIO,K417,FALSE)","v":0},{"$f":"+I417-F417","v":0},412]
[915,null,null,null,null,null,null,null,null,null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,null,null,0,{"$f":"+I419-F419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,415]
[918,null,"South Georgia Amortization",null,null,0,null,null,0,{"$f":"+I421-F421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,417]
[920,null,"Section 29 Tax Credits",null,null,0,null,null,0,{"$f":"+I423-F423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,419]
[922,null,"Total Tax Expenses",null,null,{"$f":"F409+F411+F413+F415+F417+F419+F421+F423","v":51336643.890000001},null,null,51336643.890000001,{"$f":"+I425-F425","v":0},420]
[923,null,null,null,null,null,null,null,null,null,421]
[924,null,null,null,null,null,null,null,null,null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,{"$f":"F401+F425","v":105161567.25},null,null,105161567.25,{"$f":"+I428-F428","v":0},423]
[926,null,null,null,null,null,null,null,null,null,424]
[927,null,"TOTAL",null,null,{"$f":"+F409+F401:F401","v":71438406.109999999},null,null,71438406.109999999,{"$f":"+I430-F430","v":0},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"F131+F383+F428","v":852938088.6751684},null,null,{"$f":"I131+I383+I428","v":852938088.6751684},{"$f":"+I431-F431","v":0},426]
[null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":8,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[]
[null,null,null,null,null,null,null,null,null,null,"Energy Efficiency Accounting Adjustment"]
[null,null,null,null,"QGC Energy Efficiency Adjustment",null,1]
[null,null,null,null,{"$f":"'Control Panel'!F12","v":"2015-06-30"},null,{"$f":"+G7+1","v":2}]
[null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total"]
[null,null,null,null,null,null,4,null,null,null,{"$f":"'Booked JUN 2015 Rev'!H9","v":"2014-07-31"},{"$f":"'Booked JUN 2015 Rev'!H196","v":760668},{"$f":"'Booked JUN 2015 Rev'!H320","v":2196.33},{"$f":"SUM(L10:M10)","v":762864.33}]
[null,null,null,null,null,null,5,null,null,null,{"$f":"'Booked JUN 2015 Rev'!I9","v":"2014-08-31"},{"$f":"'Booked JUN 2015 Rev'!I196","v":810517},{"$f":"'Booked JUN 2015 Rev'!I320","v":2854.08},{"$f":"SUM(L11:M11)","v":813371.08}]
["Revenue",null,"Utah",null,{"$f":"-L22","v":-26803015},null,6,null,null,null,{"$f":"'Booked JUN 2015 Rev'!J9","v":"2014-09-30"},{"$f":"'Booked JUN 2015 Rev'!J196","v":968132},{"$f":"'Booked JUN 2015 Rev'!J320","v":4924.75},973056.75]
[null,null,"Wyoming",null,{"$f":"-M22","v":-147660.52000000002},null,7,null,null,null,{"$f":"'Booked JUN 2015 Rev'!K9","v":"2014-10-31"},{"$f":"'Booked JUN 2015 Rev'!K196","v":2143258},{"$f":"'Booked JUN 2015 Rev'!K320","v":11445.15},2154703.15]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-26950675.52},null,8,null,null,null,{"$f":"'Booked JUN 2015 Rev'!L9","v":"2014-11-30"},{"$f":"'Booked JUN 2015 Rev'!L196","v":3937665},{"$f":"'Booked JUN 2015 Rev'!L320","v":17588.95},3955253.95]
[null,null,null,null,null,null,9,null,null,null,{"$f":"'Booked JUN 2015 Rev'!M9","v":"2014-12-31"},{"$f":"'Booked JUN 2015 Rev'!M196","v":5087722},{"$f":"'Booked JUN 2015 Rev'!M320","v":26498.43},5114220.43]
[null,null,null,null,null,null,10,null,null,null,{"$f":"'Booked JUN 2015 Rev'!N9","v":"2015-01-31"},{"$f":"'Booked JUN 2015 Rev'!N196","v":4075504},{"$f":"'Booked JUN 2015 Rev'!N320","v":21474.81},4096978.81]
[908,"Customer Assistance Expense",null,null,null,null,11,null,null,null,{"$f":"'Booked JUN 2015 Rev'!O9","v":"2015-02-28"},{"$f":"'Booked JUN 2015 Rev'!O196","v":3891701},{"$f":"'Booked JUN 2015 Rev'!O320","v":24293.11},3915994.11]
[null,null,"Utah",null,{"$f":"+E12","v":-26803015},null,12,null,null,null,{"$f":"'Booked JUN 2015 Rev'!P9","v":"2015-03-31"},{"$f":"'Booked JUN 2015 Rev'!P196","v":1902553},{"$f":"'Booked JUN 2015 Rev'!P320","v":13435.8},1915988.8]
[null,null,"Wyoming",null,{"$f":"+E13","v":-147660.52000000002},null,13,null,null,null,{"$f":"'Booked JUN 2015 Rev'!Q9","v":"2015-04-30"},{"$f":"'Booked JUN 2015 Rev'!Q196","v":1689528},{"$f":"'Booked JUN 2015 Rev'!Q320","v":11997.41},1701525.41]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-26950675.52},null,14,null,null,null,{"$f":"'Booked JUN 2015 Rev'!R9","v":"2015-05-31"},{"$f":"'Booked JUN 2015 Rev'!R196","v":1041229},{"$f":"'Booked JUN 2015 Rev'!R320","v":8392.41},1049621.4099999999]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Booked JUN 2015 Rev'!S9","v":"2015-06-30"},{"$f":"'Booked JUN 2015 Rev'!S196","v":494538},{"$f":"'Booked JUN 2015 Rev'!S320","v":2559.29},497097.29]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10:L21)","v":26803015},{"$f":"SUM(M10:M21)","v":147660.52000000002},{"$f":"SUM(N10:N21)","v":26950675.52}]

{"sheet":"Und Stor","index":9,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!H9","v":"2014-06-20"},null,{"$f":"'Rate Base'!H213","v":27776654.199999999}]
[2,{"$f":"'Rate Base'!I9","v":"2014-07-20"},null,{"$f":"'Rate Base'!I213","v":42002346.57}]
[3,{"$f":"'Rate Base'!J9","v":"2014-08-19"},null,{"$f":"'Rate Base'!J213","v":56135251.619999997}]
[4,{"$f":"'Rate Base'!K9","v":"2014-09-18"},null,{"$f":"'Rate Base'!K213","v":66798582.119999997}]
[5,{"$f":"'Rate Base'!L9","v":"2014-10-18"},null,{"$f":"'Rate Base'!L213","v":69627001.849999994}]
[6,{"$f":"'Rate Base'!M9","v":"2014-11-17"},null,{"$f":"'Rate Base'!M213","v":59708122.009999998}]
[7,{"$f":"'Rate Base'!N9","v":"2014-12-17"},null,{"$f":"'Rate Base'!N213","v":40325369.939999998}]
[8,{"$f":"'Rate Base'!O9","v":"2015-01-16"},null,{"$f":"'Rate Base'!O213","v":30248596.289999999}]
[9,{"$f":"'Rate Base'!P9","v":"2015-02-15"},null,{"$f":"'Rate Base'!P213","v":14896410.619999999}]
[10,{"$f":"'Rate Base'!Q9","v":"2015-03-17"},null,{"$f":"'Rate Base'!Q213","v":9447138.7100000009}]
[11,{"$f":"'Rate Base'!R9","v":"2015-04-16"},null,{"$f":"'Rate Base'!R213","v":6488848.2999999998}]
[12,{"$f":"'Rate Base'!S9","v":"2015-05-16"},null,{"$f":"'Rate Base'!S213","v":11612623.98}]
[13,{"$f":"'Rate Base'!T9","v":"2015-06-15"},null,{"$f":"'Rate Base'!T214","v":26098151.32}]
[14,"13 Month Average",null,{"$f":"(SUM(D13:D23)+(D12*0.5)+(D24*0.5))/12","v":36185641.230833344}]
[]
[14,"Adjustment",null,{"$f":"-D24","v":-26098151.32}]

{"sheet":"Wexpro","index":10,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","C","D"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$N$156","v":79968136.829999998},{"$f":"+'Rate Base'!$AA$156","v":79968136.829999998},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.62029}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,0]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136.829999998},{"$f":"SUM(F11:F17)","v":79968136.829999998},null,{"$f":"SUM(H12:H18)","v":-5037992.62029}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$N$174","v":-67503017.459999993},{"$f":"+'Rate Base'!$AA$174","v":-67511478.992499992},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4253223.1765274992}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$N$181","v":-6094959.0300000003},{"$f":"+'Rate Base'!$AA$181","v":-6095583.4037499996},6.3E-2,{"$f":"-F23*G23","v":384021.75443624996}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-73597976.489999995},{"$f":"SUM(F22:F29)","v":-73607062.396249995},null,{"$f":"SUM(H22:H29)","v":4637244.9309637491}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-400747.68932625093}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"Bad Debt","index":11,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,8,32,12]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"},null,null,"HOT",null,null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR"}]
[null,null,"Bad Debt",null,{"$f":"+'Control Panel'!B31","v":"Bad Debt"},null,1,1,null,null,null,"A",null,"B","C","D","E"]
[null,null,null,null,null,null,{"$f":"+G5+1","v":2},{"$f":"+H5+1","v":2},null,null,null,{"$f":"Report!F8","v":"2015-06-30"},null,"Adjustment"]
[null,null,null,null,null,null,{"$f":"+G6+1","v":3},3,null,null,null,"3 Year Average"]
[null,null,"Bad Debt ",null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G8,FALSE)","v":"Bad Debt "},null,4,4,null,null,null,"Bad Debt "]
[null,null,"Ratio",null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G9,FALSE)","v":"Ratio"},null,5,5,null,null,null,"Ratio",null,null,null,null,null,null,null,null,3.7068850476274693E-3]
[null,null,"Adjustment",null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G10,FALSE)","v":"Adjustment"},null,6,6,null,null,null,"Adjustment"]
[null,null,null,null,null,null,7,7,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"P44","v":9130.6149170886492},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G12,FALSE)","v":9130.6149170886492},null,8,8,null,null,"Utah",{"$f":"+P44","v":9130.6149170886492},null,{"$f":"+L12","v":9130.6149170886492}]
[null,"Wyoming",{"$f":"P45","v":-40853.752366128116},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G13,FALSE)","v":-40853.752366128116},null,9,9,null,null,"Wyoming",{"$f":"+P45","v":-40853.752366128116},null,{"$f":"+L13","v":-40853.752366128116}]
[null,"Total",{"$f":"SUM(C12:C13)","v":-31723.137449039466},null,{"$f":"SUM(E12:E13)","v":-31723.137449039466},null,10,10,null,null,"Total",{"$f":"SUM(L12:L13)","v":-31723.137449039466},null,{"$f":"SUM(N12:N13)","v":-31723.137449039466}]
[null,null,null,null,null,null,11,11]
[null,null,null,null,null,null,12,12]
[null,"Bad Debt %",{"$f":"Q31","v":1.6308423478511784E-3},"1/",{"$f":"HLOOKUP($E$5,BadDebtScenario,G17,FALSE)","v":1.6308423478511784E-3},"1/",{"$f":"+G16+1","v":13},{"$f":"+H16+1","v":13},"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,14,14,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2012,2013,2014,"3 YR AVERAGE"]
[null,null,null,null,null,null,15,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,16,16]
[null,null,null,null,null,null,{"$f":"+G20+1","v":17},{"$f":"+H20+1","v":17}]
[null,null,"SNG",null,"SNG",null,18,18,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,3440114.14,3691373.6599999997,3909824.1700000004,{"$f":"AVERAGE(N22:P22)","v":3680437.3233333337}]
[904.1,"Uncollectible Accounts",null,null,null,null,19,19,"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-2218828.44,-2206755.9600000004,-2253448.2899999996,{"$f":"AVERAGE(N23:P23)","v":-2226344.23}]
[null,"Utah",{"$f":"-EXPENSES!$I$279","v":-137840.83000000002},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G24,FALSE)","v":-137840.83000000002},null,20,20,"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(N22:N23)","v":1221285.7000000002},{"$f":"SUM(O22:O23)","v":1484617.6999999993},{"$f":"SUM(P22:P23)","v":1656375.8800000008},{"$f":"AVERAGE(N24:P24)","v":1454093.0933333335}]
[null,"Wyoming",{"$f":"-EXPENSES!$I$280","v":0},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G25,FALSE)","v":0},null,21,21]
[null,"Total",{"$f":"SUM(C24:C25)","v":-137840.83000000002},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G26,FALSE)","v":-137840.83000000002},null,22,22,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK) June of Each Year",null,null,null,null,850945839.5,890040282.12999988,933876525.7299999,{"$f":"AVERAGE(N26:P26)","v":891620882.45333326}]
[null,null,null,null,null,null,23,23,"NET CHARGE OFFS",null,null,null,null,{"$f":"N24","v":1221285.7000000002},{"$f":"O24","v":1484617.6999999993},{"$f":"P24","v":1656375.8800000008},{"$f":"AVERAGE(N27:P27)","v":1454093.0933333335}]
[904.2,"Uncollectible Accounts","Commodity",null,"Commodity",null,24,24]
[null,"Utah",{"$f":"-EXPENSES!$I$284","v":-882348.90999999992},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G29,FALSE)","v":-882348.90999999992},null,25,25,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"N27/N26","v":1.4352096729418231E-3},{"$f":"O27/O26","v":1.6680342786812821E-3},{"$f":"P27/P26","v":1.7736561894038743E-3},{"$f":"Q27/Q26","v":1.6308423478511784E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$I$285","v":0},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G30,FALSE)","v":0},null,26,26,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-882348.90999999992},null,{"$f":"HLOOKUP($E$5,BadDebtScenario,G31,FALSE)","v":-882348.90999999992},null,27,27,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(Q29:Q30)","v":1.6308423478511784E-3}]
[null,null,null,null,null,null,28,28]
["Total 904",null,{"$f":"C31+C26+C14","v":-1051912.8774490394},null,{"$f":"E31+E26+E14","v":-1051912.8774490394},null,29,29]
[null,null,null,null,null,null,30,30,null,null,null,null,null,"UT Distribution Non Gas Rev",null,{"$f":"'ROR-Model'!F200","v":337954208.53725803}]
[null,null,null,null,null,null,31,31,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"'ROR-Model'!F323","v":12016598.452752599}]
[null,null,null,null,null,null,32,32,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"Q31","v":1.6308423478511784E-3}]
["1/ See Page 2, Column E, line 25",null,null,null,null,null,33,33,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"P34*P36","v":551150.03491708869}]
[null,null,null,null,null,null,34,34,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"P35*P36","v":19597.177633871888}]
[null,null,null,null,null,null,35,35]
[null,null,null,null,null,null,36,36,null,null,null,null,null,"Less Booked System UT DNG Bad Debt",null,{"$f":"'ROR-Model'!F783","v":542019.42000000004}]
[null,null,null,null,null,null,37,37,null,null,null,null,null,"Less Booked System WY DNG Bad Debt",null,{"$f":"'ROR-Model'!F784","v":60450.93}]
[null,null,null,null,null,null,38,38,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(P40:P41)","v":602470.35000000009}]
[null,null,null,null,null,null,null,{"$f":"+H42+1","v":39}]
[null,null,null,null,null,null,null,{"$f":"+H43+1","v":40},null,null,null,null,null,"Utah ",null,{"$f":"P37-P40","v":9130.6149170886492}]
[null,null,null,null,null,null,null,{"$f":"+H44+1","v":41},null,null,null,null,null,"Wyoming",null,{"$f":"P38-P41","v":-40853.752366128116}]
[null,null,null,null,null,null,null,{"$f":"+H45+1","v":42},null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(P44:P45)","v":-31723.137449039466}]

{"sheet":"Incentive","index":12,"n_rows":55,"n_cols":81,"rows_kept":55,"cut":false,"hidden":false,"merged":[[9,38,9,42],[20,38,20,42],[29,38,29,42],[38,38,38,42]]}
["Incentive Compensation",null,null,null,null,null,1,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,"Incentive Compensation",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,null,null,null,null,"Account","Dept","Amount","Line Description","Date","Trans","Journal ID","Line","Unit",null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #"]
[{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,"HOT",{"$f":"+G1+1","v":2},null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,"Sum of Oth Earns 2010",null,"Co",null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Trans","Journal ID","Line #",null,"920000","0011",350000,"14Bonus Accrual","2014-01-31","402","520",50,"07",null,"921010","1010",10880.25,"Performance share amort-equity","2014-01-31","403","589",7]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,"QGC Incentives",null,{"$f":"+'Control Panel'!F32","v":"QGC Incentives"},{"$f":"+G2+1","v":3},null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,"Earn Code",null,1,7,"Grand Total",null,"Unit","Journal ID","Ledger","Account","Dept","Amount","Line Descr","Date","Trans",null,"921010","0011",72327.710000000006,"Performance Share Amort","2014-01-31","403","589S",5,null,"920000","0011",350000,"14Bonus Accrual","2014-02-28","402","520",31,"07",null,"921010","1010",6502.2,"Performance share amort-equity","2014-02-28","403","589",7]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,4,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,null,"AM1","AMIP Incentive",1354183,1781828.4,{"$f":"SUM(AO4:AP4)","v":3136011.4},null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-01-31","402",null,"921010","0011",147878.74,"Performance Share Amort","2014-02-28","403","589S",5,null,"920000","0011",1300000,"14Bonus Accrual","2014-03-31","402","520",79,"07",null,"921010","1010",4378.05,"Performance share amort-equity","2014-02-28","403","589CORR",2]
[null,null,null,null,null,null,5,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,null,"AM4","AMIP II Incentive",null,949666,{"$f":"SUM(AO5:AP5)","v":949666},null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-02-28","402",null,"921010","0011",156137.23000000001,"Performance Share Amort","2014-03-31","403","589S",5,null,"920000","0011",350000,"14Bonus Accrual","2014-04-30","402","520",18,"07",null,"921010","1010",22834.18,"Performance share amort-equity","2014-03-31","403","589",7]
[null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INC","Incentive Paid_Less Safety",3980406.32,407970.98,4388377.3,null,"01","510","ACTUALS","920000","1010",1100000,"Accrue QGC Incentive","2014-03-31","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-04-30","403","589S",5,null,"920000","0011",350000,"13Bonus Accrual","2014-05-31","402","520",50,"07",null,"921010","1010",0,"Performance share amort-equity","2014-03-31","403","589B",7]
[null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INS","Incentive Paid_Safety Only",1328782.2,375424.24000000011,1704206.44,null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-04-30","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-05-31","403","589S",5,null,"920000","0011",870000,"14Bonus Accrual","2014-06-30","402","520",31,"07",null,"921010","1010",22188,"Performance share amort","2014-03-31","403","GLCOR17B",2]
[null,"Incentive Compensation",null,null,null,null,8,null,null,null,null,"Questar Corporation Incentive Pay Adjustment",null,null,null,null,null,null,"Questar Gas Incentive Pay Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AO4:AO7)","v":6663371.5200000005},{"$f":"SUM(AP4:AP7)","v":3514889.62},{"$f":"SUM(AQ4:AQ7)","v":10178261.139999999},null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-05-31","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-06-30","403","589S",5,null,"920000","0011",350000,"13Bonus Accrual","2014-07-31","402","520",38,"07",null,"921010","1010",-10880.25,"Performance share amort-equity","2014-03-31","403","GLCOR17B",1]
[null,"Removal of Financial Based Payouts",null,null,null,null,9,null,null,null,null,"12 Mos. Ending  Dec. 2014.",null,null,null,null,null,null,"Actual Payout for 2014 (Paid in Feb 2015)",null,null,null,null,null,null,null,null,null,null,"SWITCH",1,null,null,null,null,null,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-06-30","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-07-31","403","589S",5,null,"920000","0011",350000,"14Bonus Accrual","2014-08-31","402","520",13,"07",null,"921010","1010",22511.09,"Performance share amort-equity","2014-04-30","403","589",7]
[null,null,null,null,null,null,10,null,null,null,null,"Workpaper A",null,null,null,null,null,null,null,null,"Workpaper B",null,null,null,null,null,null,null,"AVERAGE INCENTIVE CALCULATION","AVERAGE (1)","3-YR Average",null,null,null,null,null,null,null,null,null,null,null,null,null,"01","510A","ACTUALS","920000","1010",685000,"Accrue QGC Incentive","2014-06-30","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-08-31","403","589S",5,null,"920000","0011",850000,"14Bonus Accrual","2014-09-30","402","520",44,"07",null,"921010","1010",22511.09,"Performance share amort-equity","2014-05-31","403","589",7]
[null,"A",null,"B",null,null,11,null,null,null,null,"A",null,"B","C","D",null,null,null,null,"A","B","C","D","E","F",null,null,null,"ACTUAL(2)",{"$f":"AG12","v":"Actual 2014"},null,null,null,"HOT",null,null,null,"Sum of Oth Earns 2011",null,"Co",null,null,null,"01","510B","ACTUALS","920000","1010",-1263208.8799999999,"Adjust QGC Incentive","2014-06-30","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-09-30","403","589S",5,null,"920000","0011",350000,"14Bonus Accrual","2014-10-31","402","520",25,"07",null,"921010","1010",22511.09,"Performance share amort-equity","2014-06-30","403","589",7]
[null,null,null,null,null,null,12,null,null,null,null,null,null,{"$f":"+AI12","v":"3-YR Average"},"Total","Disallow",null,null,null,null,null,null,null,null,null,null,null,null,"YEAR",null,"Actual 2012","Actual 2013","Actual 2014","3-YR Average",{"$f":"IF(AE9=1,AE10,AE11)","v":"3-YR Average"},1,null,null,"Earn Code",null,1,7,"Grand Total",null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-07-31","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-10-31","403","589S",5,null,"920000","0011",350000,"14Bonus Accrual","2014-11-30","402","520",10,"07",null,"921010","1010",22511.09,"Performance share amort-equity","2014-07-31","403","589",7]
[1,"Questar Corporation","1/",{"$f":"P33","v":-2319842.892264579},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G11,FALSE)","v":-2319842.892264579},13,null,null,null,null,null,null,"Percentage","Payout","Adjustment",null,null,null,null,null,null,null,"% Payout"," $ Payout","Allowed $",null,null,null,null,null,null,null,null,null,{"$f":"+AJ12+1","v":2},null,null,"AM1","AMIP Incentive",1092690,1457868.18,{"$f":"SUM(AO13:AP13)","v":2550558.1799999997},null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-08-31","402",null,"921010","0011",144161.67000000001,"Performance Share Amort","2014-11-30","403","589S",5,null,"920000","0011",1503605,"14Bonus Accrual","2014-12-31","402","520",112,"07",null,"921010","1010",22511.09,"Performance share amort-equity","2014-08-31","403","589",7]
[null,null,null,null,null,null,14,null,null,1,"Questar Corp Management and Employee Incentive Plans",null,null,null,null,null,null,1,"QGC  Management Incentive Plan (AMIP)",null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals)",null,{"$f":"+AE16*AE18","v":2073927.0236799999},{"$f":"+AF16*AF18","v":2348925.002415},{"$f":"+AG16*AG18","v":1352896.3397368423},{"$f":"AVERAGE(AE14:AG14)","v":1925249.4552772809},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ14,FALSE)","v":1925249.4552772809},{"$f":"+AJ13+1","v":3},null,null,"AM4","AMIP II Incentive",186760,1761837.1,1948597.1,null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-09-30","402",null,"921010","0011",144161.31,"Performance Share Amort","2014-12-31","403","589S",5,null,null,null,{"$f":"SUM(BN2:BN13)","v":7323605},null,null,null,null,null,null,null,"921010","1010",22511.09,"Performance share amort-equity","2014-09-30","403","589",7]
[2,"Questar Gas","2/",{"$f":"Z34","v":-883885.7525218135},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G13,FALSE)","v":-883885.7525218135},15,null,null,{"$f":"+J14+1","v":2},null,"Bonus related to QGC Financial Goals & Affiliates",null,{"$f":"+AI18","v":0.54833148866702919},{"$f":"N15*O17","v":2639982.7033175798},{"$f":"-O15","v":-2639982.7033175798},null,{"$f":"+R14+1","v":2},null,null,null,null,null,null,null,null,null,null,"CORP AMIP (O&M Goals)",null,{"$f":"+AE16*AE19","v":743908.60632000002},{"$f":"+AF16*AF19","v":1446397.3475850001},{"$f":"+AG16*AG19","v":2567260.8102631578},{"$f":"AVERAGE(AE15:AG15)","v":1585855.5880560528},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ15,FALSE)","v":1585855.5880560528},4,null,null,"INC","Incentive Paid_Less Safety",4328316.09,1794813.47,6123129.5599999996,null,"01","510A","ACTUALS","920000","1010",550000,"Accrue QGC Incentive","2014-09-30","402",null,"921011","0011",72327.710000000006,"Performance Cash Amort","2014-01-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921010","1010",22511.09,"Performance share amort-equity","2014-10-31","403","589",7]
[null,null,null,null,null,null,16,null,null,{"$f":"+J15+1","v":3},null,"Bonus related to QGC O&M Goals ",null,{"$f":"+AI19","v":0.45166851133297076},{"$f":"N16*O17","v":2174591.6151029556},null,null,{"$f":"+R15+1","v":3},null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AP24+AP25","v":2817835.63},{"$f":"AP33+AP34","v":3795322.35},{"$f":"AP42+AP43","v":3920157.1500000004},{"$f":"SUM(AH14:AH15)","v":3511105.0433333339},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ16,FALSE)","v":3511105.0433333339},5,null,null,"INS","Incentive Paid_Safety Only",1005105.78,99092.37,1104198.1499999999,null,"01","510B","ACTUALS","920000","1010",-606902.46,"Adjust QGC Incentive","2014-09-30","402",null,"921011","0011",72327.710000000006,"Performance Cash Amort","2014-02-28","403","589C",3,null,"Regular incentive program is transaction 402.",null,null,null,null,null,null,null,null,null,"921010","1010",22511.09,"Performance share amort-equity","2014-11-30","403","589",7]
[null,null,null,null,null,null,17,null,null,4,null,"Total AMIP ",null,{"$f":"SUM(N15:N16)","v":1},{"$f":"BN14*(AI16/(AI16+AI24))","v":4814574.3184205359},{"$f":"SUM(P15:P16)","v":-2639982.7033175798},null,4,null,"Amount Expensed to 921 Account",null,{"$f":"W38","v":1377930.8942684615},null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,"Grand Total",null,{"$f":"SUM(AO13:AO16)","v":6612871.8700000001},{"$f":"SUM(AP13:AP16)","v":5113611.12},{"$f":"SUM(AQ13:AQ16)","v":11726482.99},null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-10-31","402",null,"921011","0011",73682.210000000006,"Performance Cash Amort","2014-03-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921010","1010",24745.69,"Performance share amort-equity","2014-12-31","403","589",7]
[3,"Total",null,{"$f":"SUM(D13:D15)","v":-3203728.6447863923},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G16,FALSE)","v":-3203728.6447863923},18,null,null,5,null,"Long Term Incentive Plan (2014)",null,null,null,{"$f":"-BE28","v":-2516369.5799999991},null,5,null,null,null,null,null,null,null,null,null,null,"CORP AMIP (Financial Goals) %",null,0.73599999999999999,0.61890000000000001,{"$f":"1-AG19","v":0.34511278195488726},{"$f":"AH14/AH16","v":0.54833148866702919},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ18,FALSE)","v":0.54833148866702919},7,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",400000,"Accrue QGC Incentive","2014-11-30","402",null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-04-30","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-01-31","403","589",8]
[null,null,null,null,null,null,19,null,null,6,null,null,null,null,null,null,null,6,null,"O&M Goals",null,null,null,{"$f":"+AI35","v":0.64291537800011755},{"$f":"V17*X19","v":885892.96174664795},{"$f":"Y19","v":885892.96174664795},null,null,"CORP AMIP (O&M Goals) %",null,0.26400000000000001,0.38109999999999999,{"$f":"87.1/133","v":0.65488721804511274},{"$f":"AH15/AH16","v":0.45166851133297076},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ19,FALSE)","v":0.45166851133297076},8,null,null,null,null,null,null,null,null,"01","510","ACTUALS","920000","1010",2508798,"Accrue QGC Incentive","2014-12-31","402",null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-05-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",22188,"Performance share amort","2014-02-28","403","589",8]
[4,"Utah",null,{"$f":"'ROR-Model'!$M$2*D18","v":-3093698.8152600983},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G18,FALSE)","v":-3093698.8152600983},20,null,null,7,null,null,null,null,null,null,null,7,null,"Total AMIP Dollar Payout",null,null,null,{"$f":"SUM(X19:X19)","v":0.64291537800011755},{"$f":"SUM(Y19:Y19)","v":885892.96174664795},null,null,null,"TOTAL",null,{"$f":"SUM(AE18:AE19)","v":1},1,1,{"$f":"SUM(AH18:AH19)","v":1},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ20,FALSE)","v":1},9,null,null,null,null,null,null,null,null,"01","510B","ACTUALS","920000","1010",-1067798.3600000001,"Adjust QGC Incentive","2014-12-31","402",null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-06-30","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-03-31","403","589",8]
[5,"Wyoming",null,{"$f":"'ROR-Model'!$N$2*D18","v":-110029.82952629389},null,{"$f":"HLOOKUP($F$3,INSENTIVESCENARIO,G19,FALSE)","v":-110029.82952629389},21,null,null,8,null,"PIPE Bonus related to QGC Financial Goals & Affiliates",null,{"$f":"+AG26","v":0},{"$f":"N21*O23","v":0},{"$f":"-O21","v":0},null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-07-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",0,"Performance share amort","2014-03-31","403","589B",8]
[null,"Total",null,{"$f":"SUM(D20:D21)","v":-3203728.6447863923},null,{"$f":"SUM(F20:F21)","v":-3203728.6447863923},22,null,null,9,null,"PIPE Bonus related to QGC O&M Goals ","1/",{"$f":"+AG27","v":1},{"$f":"N22*O23","v":2509030.6815794636},null,null,9,"QGC Employee Incentive Plan (PIPE)",null,null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS",null,{"$f":"+AE24*AE26","v":1104123.5204848484},{"$f":"+AF24*AF26","v":1292803.210144605},{"$f":"+AG24*AG26","v":0},{"$f":"AVERAGE(AE22:AG22)","v":798975.57687648444},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ22,FALSE)","v":798975.57687648444},11,null,null,"Sum of Oth Earns2012",null,"Co",null,null,null,null,null,null,null,null,{"$f":"SUM(AX4:AX20)","v":5905888.2999999998},null,null,null,null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-08-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",-22188,"Performance share amort","2014-03-31","403","GLCOR17B",4]
["1/","See Workpaper A",null,null,null,null,23,null,null,10,null,"TOTAL PIPE",null,{"$f":"SUM(N21:N22)","v":1},{"$f":"BN14*(AI24/(AI24+AI16))","v":2509030.6815794636},{"$f":"SUM(P21:P22)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,"CORP PIPE (O&M Goals)",null,{"$f":"+AE24*AE27","v":365073.09951515152},{"$f":"+AF24*AF27","v":771548.62985539483},{"$f":"+AG24*AG27","v":1955703.36},{"$f":"AVERAGE(AE23:AG23)","v":1030775.0297901821},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ23,FALSE)","v":1030775.0297901821},12,null,null,"Earn Code",null,"01","07","Grand Total",null,null,null,null,null,null,null,null,null,null,null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-09-30","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort-equity","2014-03-31","403","GLCOR17B",3]
["2/","See Workpaper B",null,null,null,null,24,null,null,11,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AP26+AP27","v":1469196.6199999999},{"$f":"AP35+AP36","v":2064351.8399999999},{"$f":"AP44+AP45","v":1955703.36},{"$f":"SUM(AH22:AH23)","v":1829750.6066666665},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ24,FALSE)","v":1829750.6066666665},13,null,null,"AM1","AMIP Incentive",934692.77000000014,1276161.77,2210854.54,null,null,null,null,null,null,null,null,null,null,null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-10-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-04-30","403","589",8]
[null,null,null,null,null,null,25,null,null,12,null,"Total Questar Corp AMIP and PIPE Plan Disallowed",null,null,null,{"$f":"P17+P18+P23","v":-5156352.283317579},null,12,null,"Amount Expensed to 921 Account",null,{"$f":"W39","v":4527957.4057315383},null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,"AM4","AMIP II Incentive",232838.1,1541673.86,1918104.27,null,null,null,null,null,null,null,null,null,null,null,"921011","0011",69359.320000000007,"Performance Cash Amort","2014-11-30","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-05-31","403","589",8]
[null,null,null,null,null,null,26,null,null,13,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,"CORP PIPE FINANCIAL GOALS %",null,{"$f":"AE50/AE48","v":0.75151515151515158},{"$f":"AF50/AF48","v":0.62625139043381539},0,{"$f":"AH22/AH24","v":0.43665818388879335},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ26,FALSE)","v":0.43665818388879335},15,null,null,"INC","Incentive Paid_Less Safety",3550052.69,1193540.98,4741991.2499999963,null,null,null,null,null,null,null,null,null,null,null,"921011","0011",69359.039999999994,"Performance Cash Amort","2014-12-31","403","589C",3,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-06-30","403","589",8]
[null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,14,null,"Operating Goals",null,null,"1/",{"$f":"AG44","v":1},{"$f":"V25*X27","v":4527957.4057315383},{"$f":"Y27","v":4527957.4057315383},null,null,"CORP PIPE (O&M Goals) %",null,{"$f":"AE49/AE48","v":0.2484848484848485},{"$f":"AF49/AF48","v":0.37374860956618466},1,{"$f":"AH23/AH24","v":0.56334181611120671},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ27,FALSE)","v":0.56334181611120671},16,null,null,"INS","Incentive Paid_Safety Only",1036751.74,275655.63999999996,1311926.6099999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-07-31","403","589",8]
[null,null,null,null,null,null,null,null,null,15,null," Disallowed Allocation",null,null,null,null,null,15,null,"Total PIPE % Payout",null,null,null,{"$f":"SUM(X27:X27)","v":1},{"$f":"SUM(Y27:Y27)","v":4527957.4057315383},null,null,null,"TOTAL",null,{"$f":"SUM(AE26:AE27)","v":1},{"$f":"SUM(AF26:AF27)","v":1},{"$f":"SUM(AG26:AG27)","v":1},{"$f":"SUM(AH26:AH27)","v":1},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ28,FALSE)","v":1},17,null,null,"Grand Total","Incentive Paid_Safety Only",5761847.9599999962,4626375.129999999,10388223.089999996,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE3:BE26)","v":2516369.5799999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-08-31","403","589",8]
[null,null,null,null,null,null,null,null,null,16,null,"Allocated Through Distrigas",null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,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,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-09-30","403","589",8]
[null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,17,"Total AMIP and PIPE Allowed with Overheads (Line 6 + Line 14)",null,null,null,null,null,null,{"$f":"SUM(Z19:Z27)","v":5413850.3674781863},null,null,"QGC AMIP (Financial Goals)",null,{"$f":"+AE32*AE34","v":316860.84903000004},{"$f":"+AF32*AF34","v":583777.333125},{"$f":"+AG32*AG34","v":575492.83659999992},{"$f":"AVERAGE(AE30:AG30)","v":492043.67291833338},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ30,FALSE)","v":492043.67291833338},19,null,null,"From Donna P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-10-31","403","589",8]
[null,null,null,null,null,null,null,null,null,18,null,"Allocated to QGC",null,null,null,null,null,18,"Total Incentives",null,null,null,null,null,null,{"$f":"V25+V17","v":5905888.2999999998},null,null,"QGC AMIP (O&M Goals)",null,{"$f":"+AE32*AE35","v":617831.92097000009},{"$f":"+AF32*AF35","v":922744.81687500002},{"$f":"+AG32*AG35","v":1117133.1534},{"$f":"AVERAGE(AE31:AG31)","v":885903.29708166665},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ31,FALSE)","v":885903.29708166665},20,null,null,"Payments in 2014 for 2013 Incentive",null,"Co",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921011","1010",10880.25,"Performance share amort","2014-11-30","403","589",8]
[null,null,null,null,null,null,null,null,null,19,null,"     Percent to QGC",null,null,{"$f":"+'ALLOCATIONS&PRETAX'!$G$8","v":0.44990000000000002},null,null,{"$f":"+R31+1","v":19},"Total Adjustment",null,null,null,null,null,null,{"$f":"Z30-Z31","v":-492037.93252181355},null,null,"TOTAL",null,{"$f":"+AO24","v":934692.77000000014},{"$f":"AO33","v":1506522.15},{"$f":"AO42+AO43","v":1692625.99},{"$f":"SUM(AH30:AH31)","v":1377946.97},{"$f":"SUM(AI30:AI31)","v":1377946.97},21,null,null,"Earn Code",null,"01","07","Grand Total",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,"921011","1010",10880.25,"Performance share amort","2014-12-31","403","589",8]
[null,null,null,null,null,null,null,null,null,20,null,"     Total to QGC",null,null,{"$f":"P25*O32","v":-2319842.892264579},{"$f":"SUM(M33:O33)","v":-2319842.892264579},null,20,"Long Term Incentive Plan (2014)",null,null,null,null,null,null,{"$f":"-BX34","v":-391847.81999999995},null,null,null,null,null,null,null,null,null,22,null,null,"AM1","AMIP Incentive",1506522.15,1892115.57,{"$f":"SUM(AO33:AP33)","v":3398637.7199999997},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,"921011","1010",547.98,"Performance share amort","2014-12-31","403","589COR",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Total Adjustment",null,null,null,null,null,null,{"$f":"SUM(Z32:Z33)","v":-883885.7525218135},null,null,"QGC AMIP (Financial Goals)%",null,{"$f":"1-AE35","v":0.33899999999999997},0.38750000000000001,{"$f":"1-AG35","v":0.33999999999999997},{"$f":"AH30/AH32","v":0.35708462199988245},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ34,FALSE)","v":0.35708462199988245},23,null,null,"AM4","AMIP II Incentive",null,1903206.78,{"$f":"SUM(AO34:AP34)","v":1903206.78},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,null,null,{"$f":"SUM(BX2:BX33)","v":391847.81999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC AMIP (O&M Goals)%",null,0.66100000000000003,{"$f":"1-AF34","v":0.61250000000000004},{"$f":"99/150","v":0.66},{"$f":"AH31/AH32","v":0.64291537800011755},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ35,FALSE)","v":0.64291537800011755},24,null,null,"INC","Incentive Paid_Less Safety",3919940.28,1756871.9,5676812.1799999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other incentives are transaction 403."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AE34:AE35)","v":1},{"$f":"SUM(AF34:AF35)","v":1},{"$f":"SUM(AG34:AG35)","v":1},{"$f":"SUM(AH34:AH35)","v":1},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ36,FALSE)","v":1},25,null,null,"INS","Incentive Paid_Safety Only",1030575.13,307479.94,1338055.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AO33:AO36)","v":6457037.5599999996},{"$f":"SUM(AP33:AP36)","v":5859674.1900000004},{"$f":"SUM(AQ33:AQ36)","v":12316711.75}]
[null,null,null,null,null,null,null,null,null,null,"1/ There is no longer a financial incentive included in the PIPE payout in 2014. 100% of PIPE is based on operating goals.",null,null,null,null,null,null,null,null,null,null,"Total AMIP Expense",{"$f":"(AO33+AO34)/(AO33+AO34+AO35+AO36)*W40","v":1377930.8942684615},null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total PIPE ",{"$f":"W40-W38","v":4527957.4057315383},null,null,null,null,null,"QGC PIPE (Financial Goals)",null,{"$f":"+AE43*AE41","v":1617281.2789740565},{"$f":"+AF43*AF41","v":1269222.0418534959},{"$f":"+AG43*AG41","v":0},{"$f":"AVERAGE(AE39:AG39)","v":962167.77360918408},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ39,FALSE)","v":962167.77360918408},28,null,null,"From Donna P"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Incentive Expense",{"$f":"AX22","v":5905888.2999999998},"UPDATED FOR 2014",null,null,null,null,"QGC PIPE (O&M Goals)",null,{"$f":"+AE44*AE41","v":2969523.151025943},{"$f":"+AF44*AF41","v":3681293.3681465038},{"$f":"+AG44*AG41","v":5763248.46},{"$f":"AVERAGE(AE40:AG40)","v":4138021.6597241485},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ40,FALSE)","v":4138021.6597241485},29,null,null,"Payments in 2015 for 2014 Incentive",null,"Co"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"+AO26+AO27","v":4586804.43},{"$f":"AO35+AO36","v":4950515.41},{"$f":"AO44+AO45","v":5763248.46},{"$f":"SUM(AH39:AH40)","v":5100189.4333333327},{"$f":"SUM(AI39:AI40)","v":5100189.4333333327},30,null,null,"Earn Code",null,"01","07","Grand Total"]
[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,null,null,null,null,null,31,null,null,"AM1","AMIP Incentive",1366141.75,1942159.54,{"$f":"SUM(AO42:AP42)","v":3308301.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/ There is no longer a financial incentive included in the PIPE payout in 2014. 100% of PIPE is based on operating goals.",null,null,null,null,null,null,null,null,null,"QGC PIPE (Financial Goals)%",null,{"$f":"AE52/AE54","v":0.35259433962264153},{"$f":"AF52/AF54","v":0.25638179800221972},0,{"$f":"+AH39/AH41","v":0.18865334046628535},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ43,FALSE)","v":0.18865334046628535},32,null,null,"AM4","AMIP II Incentive",326484.24,1977997.61,{"$f":"SUM(AO43:AP43)","v":2304481.85}]
[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,"QGC PIPE (O&M Goals)%",null,{"$f":"AE53/AE54","v":0.64740566037735847},{"$f":"AF53/AF54","v":0.74361820199778017},1,{"$f":"+AH40/AH41","v":0.81134665953371465},{"$f":"HLOOKUP($AI$12,AVG_INCENTIVE,AJ44,FALSE)","v":0.81134665953371465},33,null,null,"INC","Incentive Paid_Less Safety",4704097.67,1570607.61,6274705.2800000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AE43:AE44)","v":1},{"$f":"SUM(AF43:AF44)","v":0.99999999999999989},1,{"$f":"SUM(AH43:AH44)","v":1},{"$f":"SUM(AI43:AI44)","v":1},34,null,null,"INS","Incentive Paid_Safety Only",1059150.79,385095.75,1444246.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,"Grand Total","Incentive Paid_Safety Only",{"$f":"SUM(AO42:AO45)","v":7455874.4500000002},{"$f":"SUM(AP42:AP45)","v":5875860.5100000007},{"$f":"SUM(AQ42:AQ45)","v":13331734.960000001}]
[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,"CORP PIPE",null,null,null,null,null,null,36]
[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,"Total Corporate Payout",null,6.6000000000000003E-2,8.9899999999999994E-2,8.8700000000000001E-2,null,null,37]
[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,"Total related to QGC O&M Goals",null,1.6400000000000001E-2,{"$f":"0.81%+0.81%+0.7%+0.29%+0.25%+0.5%","v":3.3599999999999998E-2},2.2499999999999999E-2,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excluded amount",null,{"$f":"AE48-AE49","v":4.9600000000000005E-2},{"$f":"AF48-AF49","v":5.6299999999999996E-2},{"$f":"AG48-AG49","v":6.6200000000000009E-2},null,null,39]
[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,null,null,null,null,null,40]
[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,"QGC PIPE (FINANCIAL GOALS PAYOUT)%",null,2.9899999999999999E-2,{"$f":"0.81%+1.5%","v":2.3100000000000002E-2},0,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QGC PIPE (OPERATIONAL GOALS PAYOUT)%",null,5.4899999999999997E-2,6.7000000000000004E-2,9.98E-2,null,null,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL QGC PIPE (GOALS PAYOUT)%",null,{"$f":"SUM(AE52:AE53)","v":8.48E-2},{"$f":"SUM(AF52:AF53)","v":9.0100000000000013E-2},{"$f":"SUM(AG52:AG53)","v":9.98E-2},null,null,43]
[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,null,null,null,null,null,44]

{"sheet":"Sporting Events","index":13,"n_rows":65,"n_cols":29,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,10,7,14],[8,10,8,14],[12,10,12,11],[49,16,49,17],[62,14,63,17]]}
[null,"Event Tickets",null,null,null,null,null,null,null,"Event Tickets"]
[null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,"QGC JAN TO DEC 2014"]
[null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,"Unit","Voucher","Account","Amount","ShortName","Period","Year","Vendor",null,"CORP JAN TO DEC 2014"]
[null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,"01","00449226","909001",512.07000000000005,"UTAHJAZZ-001",12,2014,"0000002923","4420","No Results - 2014"]
[null,null,"QGC Sporting Events ",null,null,{"$f":"+'Control Panel'!B33","v":"QGC Sporting Events "},1,null,null,null,null,null,null,null,null,null,"01","00448524","909001",140000,"UTAHJAZZ-001",12,2014,"0000002923","4420"]
[null,null,null,null,null,null,{"$f":"+G7+1","v":2},null,1,null,"Event Tickets",null,null,null,null,null,"01","00429181","909001",22000,"UTAHJAZZ-001",5,2014,"0000002923","4263"]
[null,null,null,null,null,null,{"$f":"+G8+1","v":3},null,{"$f":"I8+1","v":2},null,null,null,null,null,null,null,"01","00428108","909001",22000,"UTAHJAZZ-001",4,2014,"0000002923","4263"]
[null,null,null,null,null,null,4,null,{"$f":"I9+1","v":3},null,null,null,null,null,null,null,"01","00420740","909001",139600,"UTAHJAZZ-001",1,2014,"0000002923","4420",null,null,null,{"$f":"SUM(AC6:AC9)","v":0}]
[null,null,null,null,null,null,5,null,4,null,null,"A",null,"B","C",null,"01","00424667","921000",18000,"ENERGYSOLU-002",3,2014,"0000015660","5140"]
[1,"Total Expenses",{"$f":"$O$29","v":-81518.743712121228},null,null,{"$f":"HLOOKUP($F$7,events,G12,FALSE)","v":-81518.743712121228},6,null,5,null,null,null,null,null,"Adjustment",null,"01","00424370","921000",5000,"ENERGYSOLU-002",2,2014,"0000015660","5140"]
[null,null,null,null,null,null,7,null,6,null,"Company",null,null,"Amounts","Amount"]
[2,"Utah Adjustment",{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":-78719.039221405736},null,null,{"$f":"'ROR-Model'!$M$2*F12*(1+F13)","v":-78719.039221405736},8,null,7]
[3,"Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":-2799.7044907154987},null,null,{"$f":"'ROR-Model'!$N$2*F12*(1+F13)","v":-2799.7044907154987},9,null,8,null,"Total Disallowed QC Sporting Events Expense",null,null,{"$f":"R57","v":0},null,null,null,"GRAND TOTAL",null,{"$f":"SUM(T6:T14)","v":347112.07}]
[null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,10,null,null,null,"Allocation","Allocated","Adjustment"]
[null,null,null,null,null,null,null,null,11,null,"Company and Allocation Amounts",null,"Calculations","Amount","Amount"]
[null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,13,null,"Allocated to QGC"]
[null,null,null,null,null,null,null,null,14,null,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!G8","v":0.44990000000000002}]
[null,null,null,null,null,null,null,null,15,null,"     Total to QGC",null,{"$f":"+N15*M21","v":0},{"$f":"+M22","v":0},{"$f":"+N22","v":0}]
[null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,18,"Total Disallowed QGC Sporting Events Expense",null,null,null,null,{"$f":"P54","v":81518.743712121228}]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Total Expenses",null,null,null,null,{"$f":"O25+O22","v":81518.743712121228}]
[null,null,null,null,null,null,null,null,21,"Escalation Factor "]
[null,null,null,null,null,null,null,null,22,"Total Adjustment",null,null,null,null,{"$f":"-O27*(1+O28)","v":-81518.743712121228}]
[null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,24,null,"Utah Adjustment",null,null,null,{"$f":"O29*'ROR-Model'!M2","v":-78719.039221405736}]
[null,null,null,null,null,null,null,null,25,null,"Wyoming Adjusment",null,null,null,{"$f":"O29*'ROR-Model'!N2","v":-2799.7044907154987}]
[null,null,null,null,null,null,null,null,26,null,"Total",null,null,null,{"$f":"SUM(O31:O32)","v":-81518.743712121228}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Event Tickets"]
[null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+B4","v":"12 Months Ended : Jun-2015"}]
[]
[null,null,null,null,null,null,null,null,null,1,"SPORTING EVENT TICKETS"]
[null,null,null,null,null,null,null,null,null,{"$f":"J46+1","v":2},null,null,null,null,"QGC Direct"]
[null,null,null,null,null,null,null,null,null,{"$f":"J47+1","v":3},"Vendor","Questar Gas","Allocated from","Based on ","Employee","Mkting"]
[null,null,null,null,null,null,null,null,null,4,null,"Direct","Corp","2014 Data","Recognition","PR"]
[null,null,null,null,null,null,null,null,null,5,"Energy Solutions Arena",{"$f":"SUM(T11:T12)","v":23000},0,{"$f":"L62/N62","v":0.76515151515151514},{"$f":"N50*L50","v":17598.484848484848},{"$f":"L50-O50","v":5401.515151515152},"Allocated from Corp"]
[null,null,null,null,null,null,null,null,null,6,"Utah Jazz",{"$f":"SUM(T6:T10)","v":324112.07},{"$f":"SUM(AC7:AC8)","v":0},{"$f":"L62/N62","v":0.76515151515151514},{"$f":"N51*L51","v":247994.84143939393},{"$f":"L51-O51","v":76117.228560606076},"Employee","Mkting"]
[null,null,null,null,null,null,null,null,null,7,"Real Salt Lake",0,{"$f":"AC6","v":0},0,{"$f":"N52*L52","v":0},{"$f":"L52-O52","v":0},"Recognition","PR"]
[null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,9,"     Total",{"$f":"SUM(L50:L52)","v":347112.07},{"$f":"SUM(M50:M52)","v":0},null,{"$f":"SUM(O50:O52)","v":265593.32628787879},{"$f":"SUM(P50:P52)","v":81518.743712121228},{"$f":"N50*M50","v":0},{"$f":"M50-Q54","v":0}]
[null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,{"$f":"N51*M51","v":0},{"$f":"M51-Q55","v":0}]
[null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,{"$f":"N52*M52","v":0},{"$f":"M52-Q56","v":0}]
[null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,{"$f":"SUM(Q54:Q56)","v":0},{"$f":"SUM(R54:R56)","v":0}]
[null,null,null,null,null,null,null,null,null,13,null,"Tickets Used for Employee Recognition - % Calculation 2014"]
[null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,15,null,"Employee"]
[null,null,null,null,null,null,null,null,null,16,null,"Recognition","Pub. Relations","Total"]
[null,null,null,null,null,null,null,null,null,17,"Jazz Tickets",404,124,{"$f":"L62+M62","v":528}]
[null,null,null,null,null,null,null,null,null,18,"Real Salt Lake",0,0,{"$f":"SUM(L63:M63)","v":0},"*No Real tickets were charged to expense accounts included in this adjustment. Percentage is calculated on Jazz only."]
[null,null,null,null,null,null,null,null,null,19,"Total Tickets",{"$f":"SUM(L62:L63)","v":404},{"$f":"SUM(M62:M63)","v":124},{"$f":"SUM(N62:N63)","v":528}]
[null,null,null,null,null,null,null,null,null,20,"Total Percentage:",{"$f":"L64/$N$64","v":0.76515151515151514},{"$f":"M64/$N$64","v":0.23484848484848486},{"$f":"N64/$N$64","v":1}]

{"sheet":"Advertising","index":14,"n_rows":106,"n_cols":58,"rows_kept":106,"cut":false,"hidden":false,"merged":[[6,18,6,21],[6,25,6,28],[6,31,6,34]]}
["Advertising",null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,null,null,{"$f":"Z1","v":"Advertising"},null,null,null,null,null,null,{"$f":"AF1","v":"Advertising"},null,null,null,null,null,{"$f":"H1","v":"Advertising"},null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,"QGC DIRECT ADVERTISING JAN TO DEC 2014",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2014"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,{"$f":"Z2","v":"Questar Gas Company"},null,null,null,null,null,null,{"$f":"AF2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"H2","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"AF4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,"Account","Dept","Amount"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,{"$f":"Z3","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,{"$f":"AF3","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,{"$f":"H3","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909003 Total",null,0,null,null,null,null,"930100 Total",null,0]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909004 Total",null,{"$f":"AV15","v":0},null,null,null,null,"930101 Total",null,{"$f":"BB20","v":10913.279999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper",null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"909005 Total",null,{"$f":"AV31","v":18031.16},null,null,null,null,"930102 Total",null,0]
[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,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT",null,null,null,null,null,null,null,"921000 Total",null,{"$f":"AV44","v":3224.4399999999996},null,null,null,null,"Grand Total",null,{"$f":"SUM(BC3:BC5)","v":10913.279999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Advertising Expenses",null,null,null,null,null,1,"Institutional Advertising",null,null,null,null,null,"Financial Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"AV62","v":11653.259999999998}]
[null,null,null,null,null,null,null,null,"Advertising Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y7+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930100 Total",null,{"$f":"+AV151","v":0}]
[null,null,null,null,"HOT",1,1,null,null,null,null,null,null,null,null,null,null,null,"Total QC General Advertising Expenses",null,{"$f":"K16","v":0},null,null,null,{"$f":"Y8+1","v":3},"Total QC Institutional Advertising",null,{"$f":"BC4","v":10913.279999999999},null,null,null,"Total Corporate Financial Advertising",null,{"$f":"K41","v":0},null,null,null,"Total QC Outside Services",null,0,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AV3:AV8)","v":32908.86}]
[null,null,"QGC Advertising ",null,{"$f":"+'Control Panel'!F34","v":"QGC Advertising "},2,2,null,"A","B","C","D","E","F",null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,3,3,null,null,"Direct","Direct","Allocated","Total","Removed",null,null,null,null,null,null,"Allocation","Allocated","Adjustment",null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Query: QGC Direct Advertising",null,null,null,null,null,null,"Query: Corp_Advertising"]
[null,null,null,null,null,4,4,null,null,"Charges","Charges","From Corp","(B+D)","Amount",null,null,null,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,6,null,null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment",null,"Allocated to QGC",null,"Allocation","Allocated","Adjustment"]
["Account","Type",null,null,null,5,5,"Account","Type","To QGC","To QC","To QGC",null,null,null,null,null,null,null,null,null,null,null,null,7,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Unit",null,"Account","Sum Amount","Oper Unit","Trans","Date","Line Descr"]
[909003,"Promotional Advertising-Dealer",{"$f":"N14","v":0},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F13,FALSE)","v":0},6,6,909003,"Promotional Advertising-Dealer",{"$f":"AV3","v":0},0,0,{"$f":"+L14+J14","v":0},{"$f":"J14","v":0},null,null,null,null,null,"Allocated to QGC",null,null,null,null,8,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,"930101",2950,null,"531","2014-02-28","EXORO GROUP"]
[909005,"Adv Exp - Parade of Homes",{"$f":"N15","v":18031.16},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F14,FALSE)","v":18031.16},7,7,909005,"Adv Exp - Parade of Homes",{"$f":"AV5","v":18031.16},0,0,{"$f":"+L15+J15","v":18031.16},{"$f":"J15","v":18031.16},null,null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$G$8","v":0.44990000000000002},null,null,null,9,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,"Allocated to QGC",null,null,null,null,null,null,"909004 Total",null,{"$f":"SUM(AV14)","v":0},null,null,null,null,"930101",3950,null,"531","2014-02-28","UTAH BUSINESS MAGAZINE"]
[930100,"General Advertising Expenses",{"$f":"N16","v":0},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F15,FALSE)","v":0},8,8,930100,"General Advertising Expenses",{"$f":"AV8","v":0},{"$f":"+BC3","v":0},{"$f":"W28","v":0},{"$f":"+L16+J16","v":0},{"$f":"M16","v":0},null,null,null,null,null,"     Total to QGC",{"$f":"+U9*U15","v":0},{"$f":"+U16","v":0},{"$f":"+V16","v":0},null,10,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$G$8","v":0.44990000000000002},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$G$8","v":0.44990000000000002},null,null,null,null,"     Percent to QGC",{"$f":"+'ALLOCATIONS&PRETAX'!$G$8","v":0.44990000000000002},null,null,null,null,null,"909005","4263",500,"S & S HOMES","2014-03-31","01",null,"930101",209.28,null,"531","2014-05-31","ALPHAGRAPHICS"]
[930101,"Institutional Advertising",{"$f":"N17","v":4909.8846720000001},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F16,FALSE)","v":4909.8846720000001},9,9,930101,"Institutional Advertising",0,{"$f":"+BC4","v":10913.279999999999},{"$f":"AD17","v":4909.8846720000001},{"$f":"+L17+J17","v":4909.8846720000001},{"$f":"+M17","v":4909.8846720000001},"\\1",null,null,null,null,null,null,null,null,null,11,null,"     Total to QGC",{"$f":"+AB9*AB16","v":4909.8846720000001},{"$f":"+AB17","v":4909.8846720000001},{"$f":"+AC17","v":4909.8846720000001},null,null,"     Total to QGC",{"$f":"+AH9*AH16","v":0},{"$f":"+AH17","v":0},{"$f":"+AI17","v":0},null,null,"     Total to QGC",{"$f":"+AN9*AN16","v":0},{"$f":"+AN17","v":0},{"$f":"+AO17","v":0},null,null,null,"909005","4263",1995,"THE SPECTRUM","2014-03-31","01",null,"930101",2810,null,"531","2014-06-30","UTAH BUSINESS MAGAZINE"]
[930102,"Financial Advertising",{"$f":"N41","v":0},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F17,FALSE)","v":0},10,10,930102,"Financial Advertising",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"REGAL HOMES, LC","2014-11-30","01",null,"930101",399,null,"531","2014-11-30","CHAMBER OF COMMERCE MAP PROJEC"]
[null,null,null,null,null,11,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"SPLIT ROCK FINE HOMES","2014-03-31","01",null,"930101",595,null,"531","2014-12-31","UTAH BUSINESS MAGAZINE"]
[null,null,null,null,null,12,13,null,"Total",{"$f":"SUM(J14:J18)","v":18031.16},{"$f":"SUM(K14:K18)","v":10913.279999999999},{"$f":"SUM(L14:L18)","v":4909.8846720000001},{"$f":"SUM(M14:M18)","v":22941.044672},{"$f":"SUM(N14:N18)","v":22941.044672},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,null,"909005","4263",500,"INFINITY BUILDERS, INC","2014-12-31","01",null,"930101 Total",{"$f":"SUM(BB14:BB19)","v":10913.279999999999}]
[null,"Total",{"$f":"SUM(C14:C19)","v":22941.044672},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F20,FALSE)","v":22941.044672},13,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",999,"FORRENT MEDIA SOLUTIONS","2014-11-30","01"]
[null,null,null,null,null,14,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",1595,"PAULA BELL COMMUNICATIONS","2014-08-31","01"]
[null,null,null,null,null,15,16,null,"Adjustment",null,null,null,null,{"$f":"-N20","v":-22941.044672},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,null,"909005","4263",500,"HAVENWOOD CUSTOM HOMES LLC","2014-10-31","01"]
[null,"Adjustment",{"$f":"-C21","v":-22941.044672},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F23,FALSE)","v":-22941.044672},16,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",952.16,"INTERMOUNTAIN BUSINESS FORMS","2014-04-30","01"]
[null,null,null,null,null,17,18,null,"Utah Adjustment",null,null,null,null,{"$f":"'ROR-Model'!$M$2*N23","v":-22153.150466751682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",500,"GORDON MILAR CONSTRUCTION, INC","2014-05-31","01"]
[909,"Utah Adjustment",{"$f":"'ROR-Model'!$M$2*C24","v":-22153.150466751682},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F25,FALSE)","v":-22153.150466751682},18,19,null,"Wyoming Adjustment",null,null,null,null,{"$f":"'ROR-Model'!$N$2*N23","v":-787.8942052483203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"909005","4263",495,"PARK CITY AREA HOME BUILDERS A","2014-03-31","01"]
[909,"Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*C24","v":-787.8942052483203},null,{"$f":"HLOOKUP($E$10,Advertisingscenario,F26,FALSE)","v":-787.8942052483203},19,20,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(N25:N26)","v":-22941.044672000004},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,null,"909005","4263",495,"PARK CITY AREA HOME BUILDERS A","2014-05-31","01"]
[null,null,null,null,null,20,21,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,null,null,null,null,null,null,null,null,"909005","4263",2000,"SALT LAKE HOME BUILDERS ASSOCI","2014-07-31","01"]
[null,null,null,null,null,21,22,null,"Workpaper 1",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,null,null,null,null,null,null,"909005","4263",6000,"SOUTHERN UTAH HOME BUILDERS AS","2014-05-31","01"]
[null,null,null,null,null,22,23,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,null,null,null,null,null,null,null,null,"909005","4263",500,"SPLIT ROCK DEVELOPMENT/CONSTRU","2014-03-31","01"]
[null,null,null,null,null,23,24,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,null,null,null,null,null,null,null,null,"909005 Total",null,{"$f":"SUM(AV16:AV30)","v":18031.16}]
[null,null,null,null,null,24,25,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,null,null,null,null,null,null,null,null,"921000","1070",275,"KMER-AM","2014-01-31","01"]
[null,null,null,null,null,25,26,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,null,null,null,null,null,null,null,null,"921000","1070",660,"KEVA/KOTB RADIO","2014-02-28","01"]
[null,null,null,null,null,26,27,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,null,null,null,null,null,null,null,null,"921000","1070",70.2,"KEMMERER GAZETTE","2014-02-28","01"]
[null,null,null,null,null,27,28,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,null,null,null,null,null,null,null,null,"921000","1070",0,"KEMMERER GAZETTE","2014-03-31","01"]
[null,null,null,null,null,28,29,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,null,null,null,null,null,null,null,null,"921000","1070",816,"KEMMERER GAZETTE","2014-12-31","01"]
[null,null,null,null,null,29,30,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,null,null,null,null,null,null,null,null,"921000","1070",260,"PINEDALE ROUNDUP","2014-03-31","01"]
[null,null,null,null,null,30,31,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,null,null,null,null,null,null,null,null,"921000","1070",138,"PINEDALE ROUNDUP","2014-08-31","01"]
[null,null,null,null,null,31,32,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,null,null,null,null,null,null,null,null,"921000","1070",0,"PINEDALE ROUNDUP","2014-09-30","01"]
[null,null,null,null,null,32,33,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,null,null,null,null,null,null,null,null,"921000","1070",96.2,"MEDIA ONE OF UTAH","2014-09-30","01"]
[null,null,null,null,null,33,34,930102,"Financial Advertising",0,{"$f":"+BC5","v":0},{"$f":"AJ29","v":0},{"$f":"+L41+J41","v":0},0,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,null,"921000","1465",709.04,"CASPER STAR - TRIBUNE","2014-03-31","01"]
[null,null,null,null,null,34,34,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,null,null,null,null,null,null,null,null,"921000","1465",0,"CASPER STAR - TRIBUNE","2014-04-30","01"]
[null,null,null,null,null,35,35,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,null,null,null,null,null,null,null,null,"921000","4000",200,"K H TRAVELLER DEVELOPMENT","2014-02-28","01"]
[null,null,null,null,null,43,43,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,null,null,null,null,null,null,null,null,"921000 Total",null,{"$f":"SUM(AV32:AV43)","v":3224.4399999999996}]
[null,null,null,null,null,44,44,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,null,null,null,null,null,null,null,null,"923000","1070",195,"PINEDALE ROUNDUP","2014-11-30","01"]
[null,null,null,null,null,45,45,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,null,null,null,null,null,null,null,null,"923000","1070",1273.02,"PINEDALE ROUNDUP","2014-12-31","01"]
[null,null,null,null,null,46,46,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,null,null,null,null,null,null,null,null,"923000","1070",0,"RAWLINS DAILY TIMES","2014-01-31","01"]
[null,null,null,null,null,47,47,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,null,null,null,null,null,null,null,null,"923000","1070",129.6,"RAWLINS DAILY TIMES","2014-06-30","01"]
[null,null,null,null,null,48,48,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,null,null,null,null,null,null,null,null,"923000","1070",118.8,"RAWLINS DAILY TIMES","2014-07-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",129.6,"RAWLINS DAILY TIMES","2014-08-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",409.2,"RAWLINS DAILY TIMES","2014-12-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",385.2,"UINTA COUNTY HERALD","2014-03-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",315,"UINTA COUNTY HERALD","2014-08-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",1548.75,"UINTA COUNTY HERALD","2014-12-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",118.86,"ROCKET MINER NEWSPAPER","2014-01-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",118.87,"ROCKET MINER NEWSPAPER","2014-02-28","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",120.65,"ROCKET MINER NEWSPAPER","2014-03-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",195.47,"ROCKET MINER NEWSPAPER","2014-05-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",600.29999999999995,"ROCKET MINER NEWSPAPER","2014-08-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","1070",194.94,"ROCK SPRINGS NEWSPAPERS INC","2014-07-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000","4263",5800,"MEDIA ONE OF UTAH","2014-08-31","01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923000 Total",null,{"$f":"SUM(AV45:AV61)","v":11653.259999999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,"Allocated to QGC"]
[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,"Percent ",{"$f":"+'ALLOCATIONS&PRETAX'!#REF!","v":{"$error":"#REF!"}}]
[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,"Billed From QC to QGC"]

{"sheet":"Donations","index":15,"n_rows":336,"n_cols":53,"rows_kept":336,"cut":false,"hidden":false,"merged":[[8,13,8,14],[10,13,10,14],[5,19,5,21],[6,19,6,21],[6,13,6,14],[7,13,7,14]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,"CORP DUES AND DONATIONS",null,null,null,null,null,null,"QGC DUES AND DONATIONS",null,null,null,null,null,"Corp Government affairs",null,null,null,null,null,"QGC AGA DUES"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,"Account","Sum Amount","Line Descr","Date","Journal ID","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,"Account","Dept","Sum Amount","Line Descr","Date","Unit","Trans"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-01-31","510","07",null,"Account","Sum Amount","Line Descr","Unit","Date",null,"Account","Trans","Sum Amount","Line Descr","Date",null,"930200","4000",27474.58,"Prepaid AGA","2014-01-31","01","628"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-01-31","510","07",null,"870000",2500,"Clean America","01","2014-01-31",null,"920000","400",11008.86,"Time and Labor Data","2014-01-31",null,"930200","4000",3142.92,"Prepaid AGA","2014-02-28","01","628"]
[null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-02-28","510","07",null,"870000",100,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2014-01-31",null,"920000","400",18753.34,"Time and Labor Data","2014-02-28",null,"930200","4000",30617.55,"Prepaid AGA","2014-03-31","01","628"]
[null,null,null,null,null,null,null,"QGC Don & Membership ",null,{"$f":"+'Control Panel'!F35","v":"QGC Don & Membership "},1,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-02-28","510","07",null,"870000",102,"ASME","01","2014-01-31",null,"920000","400",19357.560000000001,"Time and Labor Data","2014-03-31",null,"930200","4000",30617.55,"Prepaid AGA","2014-04-30","01","628"]
[null,null,null,null,null,null,null,null,null,null,2,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-02-28","510","07",null,"870000",2500,"Clean America","01","2014-02-28",null,"920000","400",19340.240000000002,"Time and Labor Data","2014-04-30",null,"930200","4000",30617.55,"Prepaid AGA","2014-05-31","01","628"]
["Questar Corporation Allocated",null,null,null,null,null,null,{"$f":"P29","v":-208460.92430350001},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K8,FALSE)","v":-208460.92430350001},3,null,null,"Questar Corporation Allocated",null,null,null,null,"A","B","C","D",null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-03-31","510","07",null,"870000",277.08999999999997,"SHARED SERVICE CHARGE","01","2014-02-28",null,"920000","400",19257.48,"Time and Labor Data","2014-05-31",null,"930200","4000",30617.55,"Prepaid AGA","2014-06-30","01","628"]
["Questar Gas",null,null,null,null,null,null,{"$f":"U22","v":-20250},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K9,FALSE)","v":-20250},4,null,null,"A",null,"B",null,null,"Account","Description","Amount","% Applicable to QGC",null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-03-31","510","07",null,"870000",6750,"SWEETWATER COUNTY EVENTS COMPL","01","2014-02-28",null,"920000","400",17733.05,"Time and Labor Data","2014-06-30",null,"930200","4000",30617.55,"Prepaid AGA","2014-07-31","01","628"]
["Total",null,null,null,null,null,null,{"$f":"SUM(H8:H9)","v":-228710.92430350001},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K10,FALSE)","v":-228710.92430350001},5,null,null,null,null,{"$f":"Report!F8","v":"2015-06-30"},null,null,null,null,{"$f":"YEAR(P10)","v":2015},null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-03-31","510","07",null,"870000",147,"ASME","01","2014-02-28",null,"920000","400",17190.5,"Time and Labor Data","2014-07-31",null,"930200","4000",30617.55,"Prepaid AGA","2014-08-31","01","628"]
[null,null,null,null,null,null,null,null,null,null,6,null,null,"Description",null,"Amount",null,{"$f":"1","v":1},"923000","Holland and Hart",{"$f":"SUMIF($AK$1:$AK$4850,\"Holland and Hart\",$AJ$1:$AJ$4848)","v":0},1,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-04-30","510","07",null,"870000",250,"GISCI","01","2014-02-28",null,"920000","400",17287.169999999998,"Time and Labor Data","2014-08-31",null,"930200","4000",30617.55,"Prepaid AGA","2014-09-30","01","628"]
[null,null,null,null,null,null,null,null,null,null,7,null,1,"Industry Associations",null,null,null,{"$f":"R11+1","v":2},923000,"NES Inc",{"$f":"SUMIF($AK$1:$AK$4848,\"JNES\",$AJ$1:$AJ$4848)","v":0},1,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-04-30","510","07",null,"870000",2500,"Clean America","01","2014-03-31",null,"920000","400",16944.099999999999,"Time and Labor Data","2014-09-30",null,"930200","4000",30617.55,"Prepaid AGA","2014-10-31","01","628"]
[null,null,null,null,null,null,null,null,null,null,8,null,2,null,"Tax Executives Institute ",{"$f":"SUMIF($AD$1:$AD$266,\"TAX EXECUTIVES INSTITUTE\",$AC$1:$AC$4848)","v":0},null,{"$f":"R12+1","v":3},921000,"Junior Achievement",{"$f":"SUMIF($AK$1:$AK$5000,\"JUNIOR ACHIEVEMENT OF UTAH INC\",$AJ$1:$AJ$5000)","v":250},1,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-04-30","510","07",null,"870000",56.58,"SHARED SERVICE CHARGE","01","2014-03-31",null,"920000","400",18956.07,"Time and Labor Data","2014-10-31",null,"930200","4000",30617.55,"Prepaid AGA","2014-11-30","01","628"]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H10","v":-220856.00686132911},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K14,FALSE)","v":-220856.00686132911},9,null,3,921000,"Utah Taxpayers Association ",{"$f":"SUMIF($AD$1:$AD$5000,\"UTAH TAXPAYERS ASSOCIATION\",$AC$1:$AC$5000)","v":19360},null,4,908,"Golf Tournament",{"$f":"SUMIF($AK$1:$AK$4848,\"Golf Tournament\",$AJ$1:$AJ$4848)","v":0},1,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-05-31","510","07",null,"870000",-6750,"SWEETWATER COUNTY EVENTS COMPL","01","2014-03-31",null,"920000","400",18912.84,"Time and Labor Data","2014-11-30",null,"930200","4000",30617.55,"Prepaid AGA","2014-12-31","01","628"]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H10","v":-7854.9174421709122},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K15,FALSE)","v":-7854.9174421709122},10,null,4,921000,"Wyoming Taxpayers Association ",{"$f":"SUMIF($AD$1:$AD$5000,\"WYOMING TAXPAYERS ASSOCIATION\",$AC$1:$AC$5000)","v":9329.94},null,5,921000,"Utah Foundation",{"$f":"SUMIF($AK$1:$AK$4848,\"Utah Foundation\",$AJ$1:$AJ$4848)","v":20000},1,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-05-31","510","07",null,"870000",1500,"CACHE CHAMBER OF COMME","01","2014-03-31",null,"920000","400",17198.599999999999,"Time and Labor Data","2014-12-31"]
["Total",null,null,null,null,null,null,{"$f":"SUM(H14:H15)","v":-228710.92430350001},null,{"$f":"HLOOKUP($J$6,DONATIONSSCENARIO,K16,FALSE)","v":-228710.92430350001},11,null,5,921000,"Government Relations Dept - Labor & Overhead",{"$f":"SUMIF($AR$1:$AR$188,\"LABOR OVERHEAD\",$AQ$1:$AQ$188)+SUMIF($AR$1:$AR$188,\"Time and Labor Data\",$AQ$1:$AQ$188)","v":353848.76},null,6,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-05-31","510","07",null,"870000",500,"LOGAN DOWNTOWN ALLIANC","01","2014-03-31",null,"921000","410",39,"TAXI","2014-07-31",null,null,null,{"$f":"SUM(AW3:AW14)","v":336792.99999999994}]
[null,null,null,null,null,null,null,null,null,null,12,null,6,921000,"Government Relations Dept - A&G",{"$f":"AQ176-P16","v":72390.94},null,7,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-06-30","510","07",null,"870000",60,"WORLD ENGINEERING XCHA","01","2014-03-31",null,"921000","410",39,"TAXI","2014-11-30"]
[null,null,null,null,null,null,null,null,null,null,13,null,7,930200,"AGA Expenses relating to Lobbying",{"$f":"AW16*$AW$19","v":8419.8249999999989},null,8,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-06-30","510","07",null,"870000",2500,"Clean America","01","2014-04-30",null,"921000","410",39,"TAXI","2014-12-31"]
[null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(P13:P18)","v":463349.46500000003},null,9,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-06-30","510","07",null,"870000",39.450000000000003,"SHARED SERVICE CHARGE","01","2014-04-30",null,"921000","410",1086,"DELTA","2014-06-30",null,"% Related to Lobbying",null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,10,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-07-31","510","07",null,"870000",20000,"UTAH FOUNDATION","01","2014-04-30",null,"921000","410",2843.9,"DELTA","2014-12-31"]
[null,null,null,null,null,null,null,null,null,null,16,null,10,"ADJUSTMENT CALCULATION",null,null,null,11,null,"Total",{"$f":"SUM(U11:U20)","v":20250},null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-07-31","510","07",null,"870000",10000,"UTAH CLEAN CITIES COALITION","01","2014-04-30",null,"921000","410",5,"HOTEL","2014-11-30"]
[null,null,null,null,null,null,null,null,null,null,17,null,11,null,null,"Allocated",null,12,null,"Adjustment",{"$f":"-U21","v":-20250},null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-07-31","510","07",null,"870000",135,"UDOT PURCHASES","01","2014-04-30",null,"921000","410",10,"HOTEL","2014-12-31"]
[null,null,null,null,null,null,null,null,null,null,18,null,12,"Company and Allocation Amounts",null,"Amount",null,13,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-08-31","510","07",null,"870000",460,"IRON COUNTY HOMEBUILDE","01","2014-04-30",null,"921000","410",399.61,"THE GEORGE","2014-11-30"]
[null,null,null,null,null,null,null,null,null,null,19,null,13,null,null,null,null,14,null,"Utah Adjustment",{"$f":"U22*'ROR-Model'!M2","v":-19554.527850218099},null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-08-31","510","07",null,"870000",182,"IN *CEDAR CITY ROTARY","01","2014-04-30",null,"921000","410",330.91,"THE GEORGE","2014-12-31"]
[null,null,null,null,null,null,null,null,null,null,20,null,14,"Allocated to QGC",null,null,null,15,null,"Wyoming Adjustment",{"$f":"U22*'ROR-Model'!N2","v":-695.47214978190186},null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-08-31","510","07",null,"870000",400,"INT'L CODE COUNCIL INC","01","2014-04-30",null,"921000","410",79.680000000000007,"BUTCHER,REY","2014-02-28"]
[null,null,null,null,null,null,null,null,null,null,21,null,15,"     Percent to QGC",null,{"$f":"+'ALLOCATIONS&PRETAX'!$G$8","v":0.44990000000000002},null,16,null,"Total",{"$f":"SUM(U24:U25)","v":-20250},null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-09-30","510","07",null,"870000",2500,"Clean America","01","2014-05-31",null,"921000","410",105.84,"BUTCHER,REY","2014-04-30"]
[null,null,null,null,null,null,null,null,null,null,22,null,16,"     Total to QGC",null,{"$f":"P19*P26","v":208460.92430350001},null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-09-30","510","07",null,"870000",100,"SO UT HOME BUILDERS","01","2014-05-31",null,"921000","410",255.92,"BUTCHER,REY","2014-05-31"]
[null,null,null,null,null,null,null,null,null,null,23,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-09-30","510","07",null,"870000",465,"CACHE CHAMBER OF COMME","01","2014-05-31",null,"921000","410",355.6,"BUTCHER,REY","2014-07-31"]
[null,null,null,null,null,null,null,null,null,null,24,null,18,"Total Adjustment",null,{"$f":"-P27","v":-208460.92430350001},null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-10-31","510","07",null,"870000",2500,"Clean America","01","2014-06-30",null,"921000","410",148.4,"BUTCHER,REY","2014-08-31"]
[null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-10-31","510","07",null,"870000",52,"VERNAL EXPRESS","01","2014-06-30",null,"921000","410",166.32,"BUTCHER,REY","2014-09-30"]
[null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-10-31","510","07",null,"870000",2500,"Clean America","01","2014-07-31",null,"921000","410",439.04,"BUTCHER,REY","2014-10-31"]
[null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.66,"EDC Utah Economic Dev","2014-11-30","510","07",null,"870000",44.21,"SHARED SERVICE CHARGE","01","2014-07-31",null,"921000","410",166.32,"BUTCHER,REY","2014-11-30"]
[null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-11-30","510","07",null,"870000",-17500,"Clean America","01","2014-08-31",null,"921000","410",289.52,"BUTCHER,REY","2014-12-31"]
[null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-11-30","510","07",null,"870000",11.77,"QGC ALLOCATED CHARGES","01","2014-08-31",null,"921000","410",18,"SLC AIRPORT","2014-07-31"]
[null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",3666.74,"EDC Utah Economic Dev","2014-12-31","510","07",null,"870000",162,"IN *CEDAR CITY ROTARY","01","2014-08-31",null,"921000","410",479.76,"HOTEL GEORGE","2014-07-31"]
[null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",5000,"US C of C Membership Dues","2014-12-31","510","07",null,"870000",0,"Clean America","01","2014-09-30",null,"921000","410",10,"HOTEL MONACO","2014-03-31"]
[null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",4166.67,"Salt Lake Chamber of Commerce","2014-12-31","510","07",null,"870000",149,"ASME","01","2014-09-30",null,"921000","410",30.8,"HOYT,DEBRA H","2014-02-28"]
[null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"USGOVT PRINT OFC 32","2014-06-30","563","07",null,"870000",75,"IAPMO","01","2014-09-30",null,"921000","410",141.68,"HOYT,DEBRA H","2014-03-31"]
[null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"921000",68,"USGOVT PRINT OFC 32","2014-06-30","563","07",null,"870000",199,"ASHRAE","01","2014-09-30",null,"921000","410",168.56,"HOYT,DEBRA H","2014-05-31"]
[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,"921000",68,"USGOVT PRINT OFC 32","2014-06-30","563","07",null,"870000",135,"PAYPAL *UTAH ASHRAE","01","2014-09-30",null,"921000","410",227.36,"HOYT,DEBRA H","2014-07-31"]
[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,"921000",-416.67,"Soft Edge","2014-12-31","APCORR1","07",null,"870000",81,"ASME","01","2014-10-31",null,"921000","410",133.84,"HOYT,DEBRA H","2014-10-31"]
[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,"921000",1378.36,"PLATTS","2014-01-31","APCORR6","07",null,"870000",157,"IN *CEDAR CITY ROTARY","01","2014-10-31",null,"921000","410",114.8,"HOYT,DEBRA H","2014-12-31"]
[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,"921000",1378.36,"PLATTS","2014-01-31","APCORR6","07",null,"870000",75,"NATL ASSOC OF HOME BLD","01","2014-10-31",null,"921000","410",18,"AIRPORT PARKING","2014-12-31"]
[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,"921000",9648.5499999999993,"PLATTS","2014-01-31","APCORR6","07",null,"870000",495,"SOUTHERN UTAH HOME BUI","01","2014-10-31",null,"921000","410",1,"CCRI PARKG UPMA","2014-05-31"]
[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,"921000",1378.36,"PLATTS","2014-01-31","APCORR6","07",null,"870000",149,"SPORTS MDA","01","2014-11-30",null,"921000","410",7,"SLC PARKING STATIONS","2014-02-28"]
[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,"921000",2756.72,"PLATTS","2014-01-31","APCORR6","07",null,"870000",35,"PAYPAL *UTAH ASHRAE","01","2014-11-30",null,"921000","410",4,"SLC PARKING STATIONS","2014-03-31"]
[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,"921000",1330,"THOMSON COMPUMARK","2014-01-31","APCORR6","07",null,"870000",56.54,"SHARED SERVICE CHARGE","01","2014-12-31",null,"921000","410",3,"SLC PARKING STATIONS","2014-12-31"]
[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,"921000",850,"ENERGY BAR ASSOCIATION","2014-01-31","APCORR6","07",null,"870000",192.4,"CACHE VALLEY SUBSCRIPT","01","2014-12-31",null,"921000","410",6,"CAPITAL PARKING LOT 2","2014-03-31"]
[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,"921000",190,"INTERMOUNTAIN COMPENSATION &","2014-01-31","APCORR6","07",null,"874000",50,"UTAH SHERRIFFS ASSOCIATION","01","2014-01-31",null,"921000","410",12,"CAPITAL PARKING LOT 2","2014-05-31"]
[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,"921000",885,"ASSOCIATION OF CORPORATE COUNS","2014-01-31","APCORR6","07",null,"874000",250,"WYOMING ASSOC NATURAL GAS UTLL","01","2014-01-31",null,"921000","410",4,"GRAND AMERICA PARKING","2014-12-31"]
[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,"921000",995,"QUEST INTERNATIONAL USERS GROU","2014-01-31","APCORR6","07",null,"874000",5000,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2014-02-28",null,"921000","410",144.68,"CEDAR CITY HAMPTON INN","2014-07-31"]
[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,"921100",-6776.72,"ALLOCATED SHARED SERVICES","2014-01-31","1500000001","07",null,"874000",480,"QUESTAR GAS COMPANY A/F","01","2014-04-30",null,"921000","410",18,"SLC INTERNATIONAL PARKING","2014-11-30"]
[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,"921100",-11727.81,"ALLOCATED SHARED SERVICES","2014-02-28","1500000001","07",null,"874000",798,"CONSTRUCTION MONITOR","01","2014-04-30",null,"921000","410",8,"SL MARRIOTT DOWNTWN CITY CRK","2014-12-31"]
[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,"921100",-3662.48,"ALLOCATED SHARED SERVICES","2014-03-31","1500000001","07",null,"874000",65,"N.A.F.I.","01","2014-05-31",null,"921000","410",143.96,"SPRINGHILL SUITES BY MARRIOTT","2014-10-31"]
[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,"921100",-6357.17,"ALLOCATED SHARED SERVICES","2014-03-31","1500000001","07",null,"874000",92,"IN *TIMES-INDEPENDENT","01","2014-06-30",null,"921000","414",16.7,"COSI","2014-12-31"]
[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,"921100",-103.43,"ALLOCATED SHARED SERVICES","2014-04-30","1500000001","07",null,"874000",0,"RMGA      ROCKY MOUNTAIN GAS A","01","2014-07-31",null,"921000","414",21,"CHILIS","2014-05-31"]
[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,"921100",-7119.88,"ALLOCATED SHARED SERVICES","2014-05-31","1500000001","07",null,"874000",6.36,"QGC ALLOCATED CHARGES","01","2014-08-31",null,"921000","414",31.7,"FINN'S","2014-04-30"]
[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,"921100",-6781.93,"ALLOCATED SHARED SERVICES","2014-06-30","1500000001","07",null,"874000",75,"SAN JUAN RECORD","01","2014-12-31",null,"921000","414",30.23,"FINN'S","2014-05-31"]
[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,"921100",-68,"ALLOCATED SHARED SERVICES","2014-06-30","1500000001","07",null,"874000",130,"NACE INTERNATIONAL","01","2014-12-31",null,"921000","414",6.34,"AIRPORT","2014-07-31"]
[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,"921100",-554,"ALLOCATED SHARED SERVICES","2014-06-30","1500000001","07",null,"880000",103.01,"QGC ALLOCATED CHARGES","01","2014-01-31",null,"921000","414",7.89,"AIRPORT","2014-12-31"]
[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,"921100",-1109.3800000000001,"ALLOCATED SHARED SERVICES","2014-07-31","1500000001","07",null,"880000",2000,"INTERNATIONAL RIGHT OF WAY","01","2014-01-31",null,"921000","414",33.08,"ALAMEXO","2014-05-31"]
[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,"921100",-1880,"ALLOCATED SHARED SERVICES","2014-07-31","1500000001","07",null,"880000",255,"QUESTAR PIPELINE A/F","01","2014-01-31",null,"921000","414",150,"BAMBARA","2014-10-31"]
[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,"921100",-315,"ALLOCATED SHARED SERVICES","2014-07-31","1500000001","07",null,"880000",520,"NACE INTERNATIONAL","01","2014-01-31",null,"921000","414",24.5,"GRACIES","2014-03-31"]
[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,"921100",-7395.68,"ALLOCATED SHARED SERVICES","2014-08-31","1500000001","07",null,"880000",0,"NACE INTERNATIONAL","01","2014-02-28",null,"921000","414",60.5,"RED ROCK","2014-05-31"]
[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,"921100",-8990.58,"ALLOCATED SHARED SERVICES","2014-09-30","1500000001","07",null,"880000",140,"NACE INTERNATIONAL","01","2014-03-31",null,"921000","414",750.3,"THE FARM","2014-12-31"]
[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,"921100",-5497.65,"ALLOCATED SHARED SERVICES","2014-10-31","1500000001","07",null,"880000",65,"THE ENTERPRISE INCORPORATED","01","2014-04-30",null,"921000","414",32.96,"TRIO CAFE","2014-05-31"]
[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,"921100",-8250.2900000000009,"ALLOCATED SHARED SERVICES","2014-11-30","1500000001","07",null,"880000",275,"CHAMBER OF COMMERCE  - MOAB AR","01","2014-05-31",null,"921000","414",27.67,"CANNELLA'S","2014-07-31"]
[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,"921100",-6178.33,"ALLOCATED SHARED SERVICES","2014-11-30","1500000001","07",null,"880000",70,"UNDERGROUND FOCUS","01","2014-05-31",null,"921000","414",29.81,"OASIS CAFE","2014-05-31"]
[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,"921100",-100,"ALLOCATED SHARED SERVICES","2014-11-30","1500000001","07",null,"880000",130,"NACE INTERNATIONAL","01","2014-06-30",null,"921000","414",77.040000000000006,"OASIS CAFE","2014-12-31"]
[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,"921100",-7057.35,"ALLOCATED SHARED SERVICES","2014-12-31","1500000001","07",null,"880000",0.53,"QGC ALLOCATED CHARGES","01","2014-07-31",null,"921000","414",91.63,"CAFE MOLISE","2014-08-31"]
[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,"921100",-915,"ALLOCATED SHARED SERVICES","2014-12-31","1500000001","07",null,"880000",25,"DAVIS COUNTY (UT)","01","2014-07-31",null,"921000","414",15.07,"SHAKE SHACK","2014-07-31"]
[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,"921100",-125,"ALLOCATED SHARED SERVICES","2014-03-31","1520000001","07",null,"880000",285,"CHAMBER OF COMMERCE EVANSTON","01","2014-07-31",null,"921000","414",38.19,"FROM SCRATCH","2014-08-31"]
[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,"921100",-250,"ALLOCATED SHARED SERVICES","2014-02-28","152A000001","07",null,"880000",500,"RMGA      ROCKY MOUNTAIN GAS A","01","2014-07-31",null,"921000","414",7.19,"CORNER BAKERY","2014-11-30"]
[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,"921100",-295,"ALLOCATED SHARED SERVICES","2014-03-31","152A000001","07",null,"880000",130,"NACE INTERNATIONAL","01","2014-09-30",null,"921000","414",9.0399999999999991,"PANDA EXPRESS","2014-07-31"]
[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,"921100",-29.95,"ALLOCATED SHARED SERVICES","2014-04-30","152A000001","07",null,"880000",600,"CHAMBER OF COMMERCE SPANISH FO","01","2014-10-31",null,"921000","414",31.55,"THUNDER GRILL","2014-11-30"]
[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,"921100",-549.85,"ALLOCATED SHARED SERVICES","2014-09-30","152A000001","07",null,"880000",510,"NACE INTERNATIONAL","01","2014-10-31",null,"921000","414",7.09,"CAPITOL DINING","2014-04-30"]
[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,"921100",-1250,"ALLOCATED SHARED SERVICES","2014-11-30","152A000001","07",null,"880000",89.6,"AMERICAN INNOTEK INC.","01","2014-10-31",null,"921000","414",18.27,"JOHNNY ROCKETS","2014-12-31"]
[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,"921100",-99,"ALLOCATED SHARED SERVICES","2014-01-31","1530000001","07",null,"887000",280.47000000000003,"MAINS MAINT EXP-DISTR","01","2014-05-31",null,"921000","414",33.450000000000003,"RED BUTTE CAFE","2014-05-31"]
[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,"921100",-350,"ALLOCATED SHARED SERVICES","2014-03-31","1530000001","07",null,"908003",3700,"SITE SELECT PLUS","01","2014-05-31",null,"921000","414",43.02,"BRIO CITY CREEK","2014-10-31"]
[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,"921100",-225,"ALLOCATED SHARED SERVICES","2014-04-30","1530000001","07",null,"908003",75,"NATL ASSOC OF HOME BLD","01","2014-07-31",null,"921000","414",55.34,"RIO GRANDE CAFE","2014-04-30"]
[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,"921100",-16.309999999999999,"ALLOCATED SHARED SERVICES","2014-11-30","1530000001","07",null,"908003",15,"SALT LAKE HOME BUILDER","01","2014-07-31",null,"921000","414",20,"CALIFORNIA PIZZA","2014-07-31"]
[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,"921100",-68,"ALLOCATED SHARED SERVICES","2014-06-30","1540000001","07",null,"908003",50,"BUILDPAC NHBA-IVORY HOMES","01","2014-07-31",null,"921000","414",27.17,"THE OLIVE BISTRO","2014-08-31"]
[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,"921100",-795,"ALLOCATED SHARED SERVICES","2014-01-31","1550000001","07",null,"921000",2320.83,"Western Energy Institute","01","2014-01-31",null,"921000","414",2.1,"BEANS & BREWS 112","2014-05-31"]
[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,"921100",-319.48,"ALLOCATED SHARED SERVICES","2014-05-31","155A000001","07",null,"921000",6891.81,"PLATTS","01","2014-01-31",null,"921000","414",50.36,"MARKET STREET GRILL","2014-02-28"]
[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,"921100",-85,"ALLOCATED SHARED SERVICES","2014-06-30","1560000001","07",null,"921000",1378.36,"PLATTS","01","2014-01-31",null,"921000","414",110.38,"MARKET STREET GRILL","2014-04-30"]
[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,"921100",-350,"ALLOCATED SHARED SERVICES","2014-03-31","156A000001","07",null,"921000",1378.36,"PLATTS","01","2014-01-31",null,"921000","414",112.9,"MARKET STREET GRILL","2014-12-31"]
[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,"921100",-1000,"ALLOCATED SHARED SERVICES","2014-01-31","1570000001","07",null,"921000",1378.36,"PLATTS","01","2014-01-31",null,"921000","414",100,"GASTRONOMY RESTAURANT","2014-03-31"]
[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,"921100",-245,"ALLOCATED SHARED SERVICES","2014-02-28","1570000001","07",null,"921000",350,"CITY OF ST GEORGE","01","2014-01-31",null,"921000","414",14.78,"BRODYS MEXICAN RESTAUR","2014-07-31"]
[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,"921100",-490,"ALLOCATED SHARED SERVICES","2014-05-31","1570000001","07",null,"921000",133891.70000000001,"IHS GLOBAL INC","01","2014-01-31",null,"921000","414",544.9,"CORNER BAKERY CAFE 151","2014-10-31"]
[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,"921100",-2358.1999999999998,"ALLOCATED SHARED SERVICES","2014-06-30","1570000001","07",null,"921000",1800,"HOME BUILDERS ASSOCIATION OF U","01","2014-01-31",null,"921000","414",18.25,"EINSTEIN BROS BAGELS08","2014-05-31"]
[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,"921100",-713.95,"ALLOCATED SHARED SERVICES","2014-10-31","1570000001","07",null,"921000",500,"UTAH ALLIANCE OF ECONOMIC DEVE","01","2014-01-31",null,"921000","414",26.85,"MARKET STREET GRILL DO","2014-05-31"]
[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,"921100",-452,"ALLOCATED SHARED SERVICES","2014-11-30","1570000001","07",null,"921000",7000,"UTAH VALLEY CHAMBER OF COMMERC","01","2014-01-31",null,"921000","414",65.62,"OTHER PLACE RESTAURANT","2014-02-28"]
[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,"921100",-436,"ALLOCATED SHARED SERVICES","2014-12-31","1570000001","07",null,"921000",50,"CHAMBER OF COMMERCE-PAROWAN","01","2014-01-31",null,"921000","414",35,"SALT LAKE CHAMBER WOME","2014-07-31"]
[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,"921100",-5000,"ALLOCATED SHARED SERVICES","2014-09-30","158A000001","07",null,"921000",125,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2014-01-31",null,"921000","414",94.37,"VERNAL BREWING COMPANY","2014-10-31"]
[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,"921000",203.5,"ALTA CLUB","2014-01-31","AP00059708","07",null,"921000",4950,"UTAH MANUFACTURERS ASSOCIATION","01","2014-01-31",null,"921000","414",27.4,"DESERT EDGE BREWERY PUB","2014-02-28"]
[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,"921000",240,"SOCIETY OF CIC","2014-01-31","AP00059708","07",null,"921000",115,"UTAH VALLEY HOME BUILDERS ASSO","01","2014-01-31",null,"921000","414",26,"DESERT EDGE BREWERY PUB","2014-04-30"]
[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,"921000",2296.25,"EMPLOYERS COUNCIL","2014-01-31","AP00059708","07",null,"921000",-133891.70000000001,"IHS GLOBAL INC","01","2014-01-31",null,"921000","414",24.07,"DESERT EDGE BREWERY PUB","2014-05-31"]
[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,"921000",343,"INTERNATIONAL RISK","2014-01-31","AP00059708","07",null,"921000",50,"CHAMBER OF COMMERCE DUCHESNE","01","2014-01-31",null,"921000","414",31.34,"DESERT EDGE BREWERY PUB","2014-08-31"]
[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,"921000",45,"UTAH PARALEGAL ASSOCIATION","2014-01-31","AP00059708","07",null,"921000",0,"ASME","01","2014-01-31",null,"921000","414",53.4,"DESERT EDGE BREWERY PUB","2014-09-30"]
[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,"921000",475,"INTERMOUNTAIN COMPENSATION &","2014-01-31","AP00059708","07",null,"921000",2320.83,"Western Energy Institute","01","2014-02-28",null,"921000","414",35.409999999999997,"DESERT EDGE BREWERY PUB","2014-12-31"]
[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,"921000",875,"ROCKY MOUNTAIN MINERAL LAW FD","2014-01-31","AP00059708","07",null,"921000",0.54,"QGC ALLOCATED CHARGES","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-01-31"]
[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,"921000",35,"ADMINISTRATIVE OFFICE OF THE C","2014-01-31","AP00059708","07",null,"921000",8000,"DAVIS CHAMBER OF COMMERCE","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-02-28"]
[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,"921000",250,"ASSOCIATION FOR FINANCIAL PROF","2014-01-31","AP00059708","07",null,"921000",375,"CHAMBER OF COMMERCE CEDAR CITY","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-03-31"]
[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,"921000",333,"ASSOCIATION OF CORPORATE COUNS","2014-01-31","AP00059708","07",null,"921000",200,"CHAMBER OF COMMERCE SPRINGVILL","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-04-30"]
[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,"921000",149,"INSTITUTE OF INDUSTRIAL ENGINE","2014-01-31","AP00059708","07",null,"921000",5000,"ENERGY SOLUTIONS CENTER","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-05-31"]
[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,"921000",600,"RISK & INSURANCE MANAGEMENT SO","2014-01-31","AP00059708","07",null,"921000",0,"ASME","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-06-30"]
[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,"921000",285.76,"STANDARD PUBLISHING CORPORATIO","2014-01-31","AP00059708","07",null,"921000",0,"GISCI","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-08-31"]
[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,"921000",1000,"UTAH SAFETY COUNCIL","2014-01-31","AP00059827","07",null,"921000",210,"ARMA INTERNATIONAL","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-09-30"]
[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,"921000",19360,"UTAH TAXPAYERS ASSOCIATION","2014-01-31","AP00059827","07",null,"921000",40,"UTAH COUNCIL OF LAND S","01","2014-02-28",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-10-31"]
[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,"921000",388.22,"WOLTERS KLUWER LAW & BUSINESS","2014-01-31","AP00059827","07",null,"921000",2320.83,"Western Energy Institute","01","2014-03-31",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-11-30"]
[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,"921000",0,"ALTA CLUB","2014-01-31","AP00059994","07",null,"921000",18000,"ENERGY SOLUTIONS CENTER","01","2014-03-31",null,"921000","414",142,"ROTARY CLUB OF SALT LAKE","2014-12-31"]
[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,"921000",3949.81,"WEST GROUP","2014-02-28","AP00060105","07",null,"921000",250,"CHAMBER OF COMMERCE  OGDEN/WEB","01","2014-03-31",null,"921000","416",26.5,"SMITHS","2014-07-31"]
[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,"921000",1042.29,"LEXIS-NEXIS","2014-02-28","AP00060105","07",null,"921000",2750,"CHAMBER OF COMMERCE ROCK SPRIN","01","2014-03-31",null,"921000","416",100,"SQ *RUBYSNAP INC.","2014-07-31"]
[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,"921000",12200,"CORPORATE EXECUTIVE BOARD","2014-02-28","AP00060105","07",null,"921000",96.2,"MEDIA ONE OF UTAH","01","2014-03-31",null,"921000","416",114.72,"MARKET STREET GRILL","2014-12-31"]
[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,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","2014-02-28","AP00060105","07",null,"921000",80,"UTAH SAFETY COUNCIL","01","2014-03-31",null,"921000","416",27.73,"DESERT EDGE BREWERY PUB","2014-12-31"]
[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,"921000",50,"COUNCIL OF PETROLEUM ACCOUNTAN","2014-02-28","AP00060105","07",null,"921000",250,"JUNIOR ACHIEVEMENT OF UTAH INC","01","2014-03-31",null,"921000","416",142,"ROTARY CLUB OF SALT LAKE","2014-07-31"]
[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,"921000",209.61,"ALTA CLUB","2014-02-28","AP00060212","07",null,"921000",25903.32,"PLATTS","01","2014-03-31",null,"921000","461",-1372.83,"K MAXFIELD","2014-12-31"]
[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,"921000",2863.98,"WEST GROUP","2014-02-28","AP00060212","07",null,"921000",6475.83,"PLATTS","01","2014-03-31",null,"921000","461",6,"ZEPHYR LOT","2014-12-31"]
[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,"921000",71.739999999999995,"LEXIS-NEXIS","2014-02-28","AP00060212","07",null,"921000",6475.83,"PLATTS","01","2014-03-31",null,"921000","461",6.5,"RAW BEAN LLC","2014-05-31"]
[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,"921000",1096.9100000000001,"INTERFORM GRAPHICS","2014-02-28","AP00060212","07",null,"921000",-474.64,"PLATTS","01","2014-03-31",null,"921000","461",510,"PROMONTORY CC","2014-09-30"]
[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,"921000",3769.99,"THOMPSON INFORMATION SERVICES","2014-02-28","AP00060212","07",null,"921000",-118.66,"PLATTS","01","2014-03-31",null,"921000","461",182.32,"TCC*CARDS DIRECT","2014-05-31"]
[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,"921000",645,"SOCIETY OF CORPORATE SECRETARI","2014-02-28","AP00060212","07",null,"921000",-118.66,"PLATTS","01","2014-03-31",null,"921000","461",105.9,"CITY CREEK CENTER","2014-05-31"]
[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,"921000",1250,"THE SOFT EDGE INC","2014-03-31","AP00060456","07",null,"921000",35.1,"PAYPAL *INT FORECAS","01","2014-03-31",null,"921000","461",25,"PAYPAL *IMASALTLAKE","2014-10-31"]
[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,"921000",91.5,"JURIS PUBLISHING INC","2014-03-31","AP00060456","07",null,"921000",235,"AMER SOC CIVIL ENGINEE","01","2014-03-31",null,"921000","461",2488.7399999999998,"WESTERN NUT COMPANY","2014-12-31"]
[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,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","2014-03-31","AP00060456","07",null,"921000",0,"UTAH COUNCIL OF LAND S","01","2014-03-31",null,"921000","461",85,"LEGISLATIVE PRINTING","2014-02-28"]
[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,"921000",250,"ASSOCIATION OF CORPORATE COUNS","2014-03-31","AP00060456","07",null,"921000",2320.83,"Western Energy Institute","01","2014-04-30",null,"921000","461",4,"SLC PARKING STATIONS","2014-05-31"]
[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,"921000",125,"ASSOCIATION FOR FINANCIAL PROF","2014-03-31","AP00060570","07",null,"921000",150,"CHAMBER OF COMMERCE AMERICAN F","01","2014-04-30",null,"921000","461",5.5,"SLC PARKING STATIONS","2014-10-31"]
[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,"921000",5798.31,"PLATTS","2014-03-31","AP00060665","07",null,"921000",100,"HURRICANE VALLEY CHAMBER OF CO","01","2014-04-30",null,"921000","461",4,"SLC PARKING STATIONS","2014-12-31"]
[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,"921000",3290.98,"WEST GROUP","2014-03-31","AP00060665","07",null,"921000",250,"INSTITUTE OF MANAGEMENT ACCOUN","01","2014-04-30",null,"921000","461",19.489999999999998,"ZURCHERS PARTY STORE","2014-10-31"]
[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,"921000",558.99,"PLATTS","2014-03-31","AP00060742","07",null,"921000",6357.17,"PLATTS","01","2014-04-30",null,"921000","461",24.95,"IU CTR ON PHILANTHROPY","2014-07-31"]
[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,"921000",6357.17,"PLATTS","2014-03-31","AP00060742","07",null,"921000",0,"PLATTS","01","2014-04-30",null,"921000","461",1572.78,"NICHOLAS & COMPANY INC","2014-12-31"]
[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,"921000",99,"OIL & GAS JOURNAL","2014-04-30","AP00060975","07",null,"921000",0,"PLATTS","01","2014-04-30",null,"921000","461",13.24,"RITE AID STORE 6132Q05","2014-07-31"]
[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,"921000",0,"PLATTS","2014-04-30","AP00061125","07",null,"921000",146,"ASQ ECOMMERCE","01","2014-04-30",null,"921000","461",100,"SALT LAKE CHAMBER WOME","2014-02-28"]
[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,"921000",0,"PLATTS","2014-04-30","AP00061125","07",null,"921000",280,"UACPA","01","2014-04-30",null,"921000","461",15,"SALT LAKE CHAMBER WOME","2014-03-31"]
[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,"921000",35,"ADMINISTRATIVE OFFICE OF THE C","2014-04-30","AP00061125","07",null,"921000",2320.83,"Western Energy Institute","01","2014-05-31",null,"921000","461",10,"SALT LAKE CHAMBER WOME","2014-05-31"]
[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,"921000",60000,"US CHAMBER OF COMMERCE","2014-04-30","AP00061176","07",null,"921000",1378.36,"PLATTS","01","2014-05-31",null,"921000","461",40,"UTAH CORPORATIONS RENE","2014-12-31"]
[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,"921000",-60000,"US CHAMBER OF COMMERCE","2014-04-30","AP00061246","07",null,"921000",355,"CHAMBER OF COMMERCE ROCK SPRIN","01","2014-05-31",null,"921000","461",58.77,"Resp Code CoStore Purchase","2014-09-30"]
[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,"921000",3325.97,"WEST GROUP","2014-05-31","AP00061386","07",null,"921000",500,"SALT LAKE HOME BUILDERS ASSOCI","01","2014-05-31",null,"921000","628",-416.67,"Soft Edge","2014-12-31"]
[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,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","2014-05-31","AP00061386","07",null,"921000",280,"UTAH ASSOCIATION OF CP","01","2014-05-31",null,"921000","628",77,"THE CHRONICLE","2014-07-31"]
[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,"921000",759.29,"ALTA CLUB","2014-05-31","AP00061539","07",null,"921000",2320.83,"Western Energy Institute","01","2014-06-30",null,"921000","628",1250,"THE SOFT EDGE INC","2014-03-31"]
[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,"921000",3620.91,"WEST GROUP","2014-05-31","AP00061539","07",null,"921000",80,"UTAH SAFETY COUNCIL","01","2014-06-30",null,"921000","628",50,"UTAH SOCIETY OF FUN","2014-03-31"]
[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,"921000",126,"LEGISLATIVE PRINTING","2014-05-31","AP00061539","07",null,"921000",25,"CEDAR CITY FIRE DEPARTMENT","01","2014-06-30",null,"921000","628",300,"UTAH BUSINESS COALITION","2014-07-31"]
[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,"921000",224.95,"A M BEST COMPANY","2014-05-31","AP00061627","07",null,"921000",200,"CHAMBER OF COMMERCE-VERNAL","01","2014-06-30",null,"921000","628",19360,"UTAH TAXPAYERS ASSOCIATION","2014-01-31"]
[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,"921000",7125,"NACD  NATIONAL ASSOC OF CORP D","2014-05-31","AP00061627","07",null,"921000",20398,"CONSORTIUM FOR ENERGY EFFICIEN","01","2014-06-30",null,"921000","628",9329.94,"WYOMING TAXPAYERS ASSOCIATION","2014-12-31"]
[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,"921000",267.13,"EMPLOYERS COUNCIL","2014-06-30","AP00061863","07",null,"921000",-20398,"CONSORTIUM FOR ENERGY EFFICIEN","01","2014-06-30",null,"921000","628",25000,"REPUBLICAN GOVERNORS ASSOCIATI","2014-11-30"]
[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,"921000",3615,"THOMSON TAX & ACCOUNTING","2014-06-30","AP00061863","07",null,"921000",2320.83,"Western Energy Institute","01","2014-07-31",null,"921000","628",0,"WESTERN GOVERNORS' ASSOCIATION","2014-11-30"]
[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,"921000",2358.1999999999998,"BUREAU OF NATIONAL AFFAIRS INC","2014-06-30","AP00061863","07",null,"921000",235,"AICPA","01","2014-07-31",null,"921000","643",750,"UTAH TAXPAYERS ASSOCIATION","2014-10-31"]
[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,"921000",567.02,"STANDARD PUBLISHING CORPORATIO","2014-06-30","AP00061863","07",null,"921000",149,"PROJECT MANAGEMENT INS","01","2014-07-31",null,"921000","643",-750,"UTAH TAXPAYERS ASSOCIATION","2014-11-30"]
[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,"921000",3071.93,"WEST GROUP","2014-06-30","AP00062022","07",null,"921000",445,"UTAH STATE BAR-LICENSI","01","2014-07-31",null,"923000","546",0,"HOLLAND & HART LLP","2014-04-30"]
[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,"921000",49,"KIPLINGER LETTER","2014-06-30","AP00062022","07",null,"921000",2320.83,"Western Energy Institute","01","2014-08-31",null,"923000","546",0,"UTAH NONPROFITS ASSOCIATION","2014-11-30"]
[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,"921000",65,"THE ENTERPRISE INCORPORATED","2014-06-30","AP00062022","07",null,"921000",3.69,"QGC ALLOCATED CHARGES","01","2014-08-31",null,"925000","920",272.38,"LABOR OVERHEAD","2014-01-31"]
[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,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","2014-06-30","AP00062022","07",null,"921000",4.45,"OFFICE SUPPLIES AND EXPENSES","01","2014-08-31",null,"925000","920",217.7,"LABOR OVERHEAD","2014-02-28"]
[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,"921000",0,"BUREAU OF NATIONAL AFFAIRS INC","2014-06-30","AP00062022","07",null,"921000",2500,"AMERICAN GAS ASSOCIATION","01","2014-08-31",null,"925000","920",353.15,"LABOR OVERHEAD","2014-03-31"]
[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,"921000",315,"AICPA","2014-07-31","AP00062287","07",null,"921000",400,"SOUTH SALT LAKE CHAMBER OF COM","01","2014-08-31",null,"925000","920",531.55999999999995,"LABOR OVERHEAD","2014-04-30"]
[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,"921000",1225.6500000000001,"ALTA CLUB","2014-07-31","AP00062287","07",null,"921000",5350.9,"PLATTS","01","2014-08-31",null,"925000","920",380.83,"LABOR OVERHEAD","2014-05-31"]
[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,"921000",117.54,"WEST GROUP","2014-07-31","AP00062287","07",null,"921000",1070.18,"PLATTS","01","2014-08-31",null,"925000","920",497.59,"LABOR OVERHEAD","2014-06-30"]
[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,"921000",336.91,"LEXIS-NEXIS","2014-07-31","AP00062287","07",null,"921000",1070.18,"PLATTS","01","2014-08-31",null,"925000","920",356.94,"LABOR OVERHEAD","2014-07-31"]
[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,"921000",2296.25,"EMPLOYERS COUNCIL","2014-07-31","AP00062287","07",null,"921000",1070.18,"PLATTS","01","2014-08-31",null,"925000","920",477.76,"LABOR OVERHEAD","2014-08-31"]
[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,"921000",300,"UTAH BUSINESS COALITION","2014-07-31","AP00062287","07",null,"921000",0,"PLATTS","01","2014-08-31",null,"925000","920",361.86,"LABOR OVERHEAD","2014-09-30"]
[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,"921000",12200,"CORPORATE EXECUTIVE BOARD","2014-07-31","AP00062287","07",null,"921000",0,"PLATTS","01","2014-08-31",null,"925000","920",368.7,"LABOR OVERHEAD","2014-10-31"]
[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,"921000",47.5,"ADMINISTRATIVE OFFICE OF THE C","2014-07-31","AP00062287","07",null,"921000",0,"PLATTS","01","2014-08-31",null,"925000","920",591.08000000000004,"LABOR OVERHEAD","2014-11-30"]
[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,"921000",125,"NARUC","2014-07-31","AP00062387","07",null,"921000",0,"PLATTS","01","2014-08-31",null,"925000","920",347.19,"LABOR OVERHEAD","2014-12-31"]
[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,"921000",482.43,"THOMSON TAX & ACCOUNTING","2014-07-31","AP00062387","07",null,"921000",460.52,"TECHSTREET","01","2014-08-31",null,"926000","920",6336.23,"LABOR OVERHEAD","2014-01-31"]
[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,"921000",1880,"ERNST & YOUNG PRODUCT SALES LL","2014-07-31","AP00062494","07",null,"921000",420,"ARMA INTERNATIONAL","01","2014-08-31",null,"926000","920",9306.4599999999991,"LABOR OVERHEAD","2014-02-28"]
[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,"921000",20.6,"PACER SERVICE CENTER","2014-08-31","AP00062694","07",null,"921000",2320.83,"Western Energy Institute","01","2014-09-30",null,"926000","920",11878.27,"LABOR OVERHEAD","2014-03-31"]
[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,"921000",140,"NATIONAL ASSOCIATION OF LEGAL","2014-08-31","AP00062694","07",null,"921000",23.75,"QGC ALLOCATED CHARGES","01","2014-09-30",null,"926000","920",11486.41,"LABOR OVERHEAD","2014-04-30"]
[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,"921000",196.12,"WOLTERS KLUWER LAW & BUSINESS","2014-08-31","AP00062694","07",null,"921000",0,"PLATTS","01","2014-09-30",null,"926000","920",11651.48,"LABOR OVERHEAD","2014-05-31"]
[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,"921000",330,"SOCIETY OF CORPORATE SECRETARI","2014-08-31","AP00062694","07",null,"921000",0,"PLATTS","01","2014-09-30",null,"926000","920",9659.7999999999993,"LABOR OVERHEAD","2014-06-30"]
[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,"930200",7500,"NEW YORK STOCK EXCHANGE INC","2014-08-31","AP00062694","07",null,"921000",0,"PLATTS","01","2014-09-30",null,"926000","920",11047.56,"LABOR OVERHEAD","2014-07-31"]
[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,"921000",2926.35,"WEST GROUP","2014-08-31","AP00062839","07",null,"921000",0,"PLATTS","01","2014-09-30",null,"926000","920",11124.35,"LABOR OVERHEAD","2014-08-31"]
[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,"921000",1330,"THOMSON COMPUMARK","2014-08-31","AP00062839","07",null,"921000",3750,"UTAH LEAGUE OF CITIES & TOWN","01","2014-09-30",null,"926000","920",14391.11,"LABOR OVERHEAD","2014-09-30"]
[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,"921000",32.5,"ADMINISTRATIVE OFFICE OF THE C","2014-08-31","AP00062839","07",null,"921000",34200,"UTAH AUTOMATED GEOGRAPHIC REFE","01","2014-09-30",null,"926000","920",11536.79,"LABOR OVERHEAD","2014-10-31"]
[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,"921000",400,"WESTERN PENSION & BENEFITS CON","2014-08-31","AP00062839","07",null,"921000",10000,"UTAH MANUFACTURERS ASSOCIATION","01","2014-09-30",null,"926000","920",14109.97,"LABOR OVERHEAD","2014-11-30"]
[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,"921000",1070.18,"PLATTS","2014-08-31","AP00062958","07",null,"921000",100,"STATE OF COLORADO","01","2014-09-30",null,"926000","920",14623.78,"LABOR OVERHEAD","2014-12-31"]
[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,"921000",1070.18,"PLATTS","2014-08-31","AP00062958","07",null,"921000",125,"BOARD OF PROFESSIONAL ENGINEER","01","2014-09-30"]
[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,"921000",7491.42,"PLATTS","2014-08-31","AP00062958","07",null,"921000",-11400,"UTAH AUTOMATED GEOGRAPHIC REFE","01","2014-09-30",null,null,null,{"$f":"SUM(AQ4:AQ174)","v":426239.7}]
[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,"921000",1070.18,"PLATTS","2014-08-31","AP00062958","07",null,"921000",0,"UTAH AUTOMATED GEOGRAPHIC REFE","01","2014-09-30"]
[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,"921000",2140.36,"PLATTS","2014-08-31","AP00062958","07",null,"921000",250,"LEANCONSTRU","01","2014-09-30"]
[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,"921000",0,"PLATTS","2014-08-31","AP00063025","07",null,"921000",115,"ENGINEERS BD","01","2014-09-30"]
[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,"921000",0,"PLATTS","2014-08-31","AP00063025","07",null,"921000",149,"INSTITUTE OF INDUSTRIA","01","2014-09-30"]
[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,"921000",0,"PLATTS","2014-08-31","AP00063025","07",null,"921000",2850,"Utah ARGC","01","2014-10-31"]
[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,"921000",0,"PLATTS","2014-08-31","AP00063025","07",null,"921000",0,"Western Energy Institute","01","2014-10-31"]
[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,"921000",0,"PLATTS","2014-08-31","AP00063025","07",null,"921000",5000,"CHAMBERWEST","01","2014-10-31"]
[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,"921000",0,"PLATTS","2014-09-30","AP00063025","07",null,"921000",40,"UTAH SAFETY COUNCIL","01","2014-10-31"]
[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,"921000",0,"PLATTS","2014-09-30","AP00063025","07",null,"921000",10000,"CHAMBER OF COMMERCE SANDY","01","2014-10-31"]
[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,"921000",0,"PLATTS","2014-09-30","AP00063025","07",null,"921000",120,"NCEES.ORG","01","2014-10-31"]
[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,"921000",0,"PLATTS","2014-09-30","AP00063025","07",null,"921000",2850,"Utah ARGC","01","2014-11-30"]
[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,"921000",0,"PLATTS","2014-09-30","AP00063025","07",null,"921000",0,"Western Energy Institute","01","2014-11-30"]
[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,"921000",3709.85,"WEST GROUP","2014-09-30","AP00063091","07",null,"921000",910,"WEST JORDAN CITY","01","2014-11-30"]
[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,"921000",84.95,"RISK & INSURANCE","2014-09-30","AP00063091","07",null,"921000",36414.47,"PLATTS","01","2014-11-30"]
[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,"921000",5000,"PODS ASSOCIATION INC.","2014-09-30","AP00063091","07",null,"921000",6178.33,"PLATTS","01","2014-11-30"]
[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,"921000",35,"ADMINISTRATIVE OFFICE OF THE C","2014-09-30","AP00063091","07",null,"921000",6178.33,"PLATTS","01","2014-11-30"]
[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,"921000",7500,"EDC    UTAH  ECONOMIC DEV CORP","2014-09-30","AP00063091","07",null,"921000",1113.1600000000001,"PLATTS","01","2014-11-30"]
[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,"921000",177.84,"LEXIS-NEXIS","2014-09-30","AP00063196","07",null,"921000",126,"ASME","01","2014-11-30"]
[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,"921000",1330,"THOMSON COMPUMARK","2014-09-30","AP00063196","07",null,"921000",63.75,"AMER SOC CIVIL ENGINEE","01","2014-11-30"]
[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,"921000",3213.72,"THOMSON REUTERS","2014-09-30","AP00063345","07",null,"921000",2850,"Utah ARGC","01","2014-12-31"]
[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,"921000",2964.57,"THOMSON REUTERS","2014-10-31","AP00063506","07",null,"921000",0,"Western Energy Institute","01","2014-12-31"]
[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,"921000",37.5,"ADMINISTRATIVE OFFICE OF THE C","2014-10-31","AP00063509","07",null,"921000",-4583.33,"Chamberwest","01","2014-12-31"]
[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,"921000",483.95,"BLR","2014-10-31","AP00063642","07",null,"921000",345.48,"WOLTERS KLUWER LAW & BUSINESS","01","2014-12-31"]
[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,"921000",141265.91,"PLATTS","2014-10-31","AP00063642","07",null,"921000",490,"UTAH VALLEY HOME BUILDERS ASSO","01","2014-12-31"]
[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,"921000",1062.29,"ALTA CLUB","2014-10-31","AP00063642","07",null,"921000",0,"PLATTS","01","2014-12-31"]
[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,"921000",242.54,"WOLTERS KLUWER LAW & BUSINESS","2014-10-31","AP00063642","07",null,"921000",0,"PLATTS","01","2014-12-31"]
[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,"921000",-141265.91,"PLATTS","2014-10-31","AP00063644","07",null,"921000",0,"PLATTS","01","2014-12-31"]
[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,"921000",401.48,"LEXIS-NEXIS","2014-11-30","AP00063914","07",null,"921000",0,"PLATTS","01","2014-12-31"]
[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,"921000",350,"RMPAS","2014-11-30","AP00063959","07",null,"921000",149.69999999999999,"WOLTERS KLUWER LAW & BUSINESS","01","2014-12-31"]
[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,"921000",1113.1600000000001,"PLATTS","2014-11-30","AP00063959","07",null,"921000",-495.18,"WOLTERS KLUWER LAW & BUSINESS","01","2014-12-31"]
[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,"921000",0,"PLATTS","2014-11-30","AP00063959","07",null,"921000",95,"INTL INST FORECASTERS","01","2014-12-31"]
[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,"921000",9517.7900000000009,"PLATTS","2014-11-30","AP00063959","07",null,"921000",524,"AMERICAN BAR ASSOCIATI","01","2014-12-31"]
[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,"921000",0,"PLATTS","2014-11-30","AP00063959","07",null,"923000",489,"GREEN RIVER CHAMBER OF COMMERC","01","2014-01-31"]
[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,"921000",0,"PLATTS","2014-11-30","AP00063959","07",null,"923000",30.08,"QGC ALLOCATED CHARGES","01","2014-08-31"]
[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,"921000",6178.33,"PLATTS","2014-11-30","AP00063959","07",null,"923000",3700,"WASHINGTON COUNTY","01","2014-12-31"]
[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,"921000",676.28,"LEXIS-NEXIS","2014-11-30","AP00063959","07",null,"923000",-2526.5,"WASHINGTON COUNTY","01","2014-12-31"]
[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,"921000",3430.67,"THOMSON REUTERS","2014-11-30","AP00063959","07",null,"930200",27474.58,"Prepaid AGA","01","2014-01-31"]
[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,"921000",249,"CODE CO LAW PUBLISHERS","2014-11-30","AP00063959","07",null,"930200",6666.67,"American Red Cross","01","2014-01-31"]
[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,"921000",44000,"ECONOMIC DEVELOPMENT CORP","2014-11-30","AP00063959","07",null,"930200",3142.92,"Prepaid AGA","01","2014-02-28"]
[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,"921000",100,"WESTERN STATES ASSOCIATION OF","2014-11-30","AP00063959","07",null,"930200",6666.67,"American Red Cross","01","2014-02-28"]
[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,"921000",196.12,"WOLTERS KLUWER LAW & BUSINESS","2014-11-30","AP00063959","07",null,"930200",30617.55,"Prepaid AGA","01","2014-03-31"]
[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,"921000",32.5,"ADMINISTRATIVE OFFICE OF THE C","2014-11-30","AP00063959","07",null,"930200",6666.67,"American Red Cross","01","2014-03-31"]
[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,"921000",1005,"ASSOCIATION OF CORPORATE COUNS","2014-11-30","AP00063959","07",null,"930200",30617.55,"Prepaid AGA","01","2014-04-30"]
[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,"921000",995,"QUEST INTERNATIONAL USERS GROU","2014-11-30","AP00063959","07",null,"930200",6666.67,"American Red Cross","01","2014-04-30"]
[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,"921000",25000,"REPUBLICAN GOVERNORS ASSOCIATI","2014-11-30","AP00063959","07",null,"930200",30617.55,"Prepaid AGA","01","2014-05-31"]
[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,"921000",10000,"WESTERN GOVERNORS' ASSOCIATION","2014-11-30","AP00063959","07",null,"930200",6666.67,"American Red Cross","01","2014-05-31"]
[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,"921000",350,"RMPAS","2014-11-30","AP00064106","07",null,"930200",30617.55,"Prepaid AGA","01","2014-06-30"]
[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,"921000",59.24,"LEXIS-NEXIS","2014-11-30","AP00064106","07",null,"930200",6666.67,"American Red Cross","01","2014-06-30"]
[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,"921000",363,"INTERNATIONAL RISK","2014-11-30","AP00064106","07",null,"930200",30617.55,"Prepaid AGA","01","2014-07-31"]
[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,"921000",-44000,"ECONOMIC DEVELOPMENT CORP","2014-11-30","AP00064106","07",null,"930200",6500,"American Red Cross","01","2014-07-31"]
[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,"921000",-10000,"WESTERN GOVERNORS' ASSOCIATION","2014-11-30","AP00064227","07",null,"930200",30617.55,"Prepaid AGA","01","2014-08-31"]
[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,"921000",271.39999999999998,"WEST GROUP","2014-12-31","AP00064428","07",null,"930200",6500,"American Red Cross","01","2014-08-31"]
[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,"921000",0,"PLATTS","2014-12-31","AP00064434","07",null,"930200",1170,"SALVATION ARMY","01","2014-08-31"]
[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,"921000",0,"PLATTS","2014-12-31","AP00064434","07",null,"930200",30617.55,"Prepaid AGA","01","2014-09-30"]
[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,"921000",0,"PLATTS","2014-12-31","AP00064434","07",null,"930200",-13000,"American Red Cross","01","2014-09-30"]
[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,"921000",2938.29,"WEST GROUP","2014-12-31","AP00064434","07",null,"930200",1380,"SALVATION ARMY","01","2014-09-30"]
[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,"921000",1118.19,"LEXIS-NEXIS","2014-12-31","AP00064434","07",null,"930200",30617.55,"Prepaid AGA","01","2014-10-31"]
[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,"921000",26,"UTAH INTERACTIVE LLC","2014-12-31","AP00064434","07",null,"930200",1830,"SALVATION ARMY","01","2014-10-31"]
[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,"921000",399,"NATIONAL UNDERWRITER COMPANY","2014-12-31","AP00064434","07",null,"930200",30617.55,"Prepaid AGA","01","2014-11-30"]
[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,"921000",362.58,"WOLTERS KLUWER LAW & BUSINESS","2014-12-31","AP00064434","07",null,"930200",1275,"SALVATION ARMY","01","2014-11-30"]
[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,"921000",9329.94,"WYOMING TAXPAYERS ASSOCIATION","2014-12-31","AP00064434","07",null,"930200",30617.55,"Prepaid AGA","01","2014-12-31"]
[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,"921000",30,"ADMINISTRATIVE OFFICE OF THE C","2014-12-31","AP00064434","07",null,"930200",375,"SALVATION ARMY","01","2014-12-31"]
[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,"921000",9756.39,"COPYRIGHT CLEARANCE CENTER INC","2014-12-31","AP00064434","07"]
[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,"921000",625,"RISK & INSURANCE MANAGEMENT SO","2014-12-31","AP00064434","07"]
[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,"921000",-350,"RMPAS","2014-12-31","AP00064436","07"]
[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,"921000",4062,"THOMPSON INFORMATION SERVICES","2014-12-31","AP00064564","07"]
[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,"921000",335,"ASSOCIATION OF CORPORATE COUNS","2014-12-31","AP00064564","07"]
[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,"921000",2989.39,"WEST GROUP","2014-12-31","AP00064655","07"]
[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,"921000",1385,"THOMSON COMPUMARK","2014-12-31","AP00064655","07"]
[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,"921000",1000,"UTAH SAFETY COUNCIL","2014-12-31","AP00064655","07"]
[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,"921000",40,"UTAH INTERACTIVE LLC","2014-12-31","AP00064655","07"]
[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,"921000",795,"HDI-HELP DESK INSTITUTE","2014-12-31","AP00064655","07"]
[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,"921000",-1000,"UTAH SAFETY COUNCIL","2014-12-31","AP00064674","07"]
[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,"921000",7100.25,"WESTERN ENERGY INSTITUTE","2014-12-31","AP00064716","07"]
[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,"921000",-718.5,"LEXIS-NEXIS","2014-12-31","AP00064718","07"]
[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,"921000",-1385,"THOMSON COMPUMARK","2014-12-31","AP00064718","07"]
[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,"921000",-795,"HDI-HELP DESK INSTITUTE","2014-12-31","AP00064718","07"]
[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,"921000",-399,"NATIONAL UNDERWRITER COMPANY","2014-12-31","AP00064718","07"]
[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,"921000",-4062,"THOMPSON INFORMATION SERVICES","2014-12-31","AP00064718","07"]
[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,"921000",-335,"ASSOCIATION OF CORPORATE COUNS","2014-12-31","AP00064718","07"]
[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,"921000",-9756.39,"COPYRIGHT CLEARANCE CENTER INC","2014-12-31","AP00064718","07"]
[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,"921000",-625,"RISK & INSURANCE MANAGEMENT SO","2014-12-31","AP00064718","07"]
[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,"921000",495.18,"WOLTERS KLUWER LAW & BUSINESS","2014-12-31","AP00064763","07"]
[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,"921000",-495.18,"WOLTERS KLUWER LAW & BUSINESS","2014-12-31","AP00064767","07"]
[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,"921000",85,"ISC2","2014-01-31","EX00059918","07"]
[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,"921000",430,"ISACA","2014-01-31","EX00059918","07"]
[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,"921000",50,"LYNDA.COM","2014-01-31","EX00059918","07"]
[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,"921000",39,"ANIMOTO INC","2014-01-31","EX00059918","07"]
[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,"921000",795,"HELP DESK INSTITUTE","2014-01-31","EX00059918","07"]
[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,"921000",99,"ORACLE DEV TOOLS USER","2014-01-31","EX00059918","07"]
[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,"921000",15,"NEW YORK TIMES DIGITAL","2014-01-31","EX00059918","07"]
[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,"921000",365,"WELCOA","2014-02-28","EX00060273","07"]
[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,"921000",250,"PAYPAL *ISM UTAH","2014-02-28","EX00060273","07"]
[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,"921000",150,"BOARD CERFIFIED SAFETY","2014-02-28","EX00060273","07"]
[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,"921000",95,"INSTITUTE OF HAZARDOUS","2014-02-28","EX00060273","07"]
[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,"921000",45,"UPA","2014-03-31","EX00060530","07"]
[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,"921000",350,"MICHELLE KOLBE","2014-03-31","EX00060530","07"]
[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,"921000",200,"MICHELLE KOLBE","2014-03-31","EX00060530","07"]
[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,"921000",413.4,"WALL STREET JOURNAL","2014-03-31","EX00060530","07"]
[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,"921000",150,"INDEPENDENT ORACLE USE","2014-03-31","EX00060530","07"]
[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,"921000",250,"INST OF CERTIFIED MGMT","2014-03-31","EX00060530","07"]
[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,"921000",50,"UTAH SOCIETY OF FUN","2014-03-31","EX00060691","07"]
[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,"921000",240,"THE INSTITUTE OF INTERNAL AUDI","2014-03-31","EX00060691","07"]
[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,"921000",225,"AICPA  *AICPA","2014-04-30","EX00061022","07"]
[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,"921000",29.95,"UTAH BUSINESS","2014-04-30","EX00061272","07"]
[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,"921000",15,"UTAH.GOV SUBSCRIBE","2014-04-30","EX00061272","07"]
[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,"921000",53.43,"D J*WALL-ST-JOURNAL","2014-04-30","EX00061272","07"]
[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,"921000",0,"INST OF CERTIFIED MGMT","2014-04-30","EX00061272","07"]
[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,"921000",215,"AMERICAN SOCIETY OF SA","2014-05-31","EX00061445","07"]
[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,"921000",319.48,"APL*APPLEONLINESTOREUS","2014-05-31","EX00061445","07"]
[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,"921000",495,"ASSOC FOR FINANCIAL PR","2014-05-31","EX00061445","07"]
[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,"921000",485.96,"MARSHALL & SWIFT","2014-05-31","EX00061670","07"]
[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,"921000",17,"UTAH.GOV SUBSCRIBE","2014-05-31","EX00061670","07"]
[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,"921000",275,"RURAL WATER ASSOC OF U","2014-05-31","EX00061670","07"]
[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,"921000",85,"ISC2","2014-06-30","EX00062051","07"]
[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,"921000",395,"THE CONFERENCE BOAR","2014-06-30","EX00062051","07"]
[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,"921000",225,"TAX EXECUTIVES INSTITU","2014-06-30","EX00062051","07"]
[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,"921000",280,"UTAH ASSOCIATION OF CP","2014-06-30","EX00062051","07"]
[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,"921000",235,"AMERICAN INSTITUTE OF CPA'S","2014-06-30","EX00062051","07"]
[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,"921000",77,"THE CHRONICLE","2014-07-31","EX00062458","07"]
[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,"921000",8.75,"ARMA INTERNATIONAL","2014-07-31","EX00062458","07"]
[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,"921000",199,"NAPW.COM","2014-08-31","EX00062797","07"]
[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,"921000",575,"AICPA  *AICPA","2014-08-31","EX00062797","07"]
[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,"921000",15,"COURTS/USDC-UT-PG","2014-08-31","EX00062797","07"]
[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,"921000",210,"ARMA INTERNATIONAL","2014-08-31","EX00062797","07"]
[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,"921000",63,"UT PROF LIC ONLINE","2014-08-31","EX00062797","07"]
[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,"921000",47,"UTAH.GOV SUBSCRIBE","2014-08-31","EX00062797","07"]
[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,"921000",113.75,"D J*WALL-ST-JOURNAL","2014-08-31","EX00062797","07"]
[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,"921000",434,"PUBLIC UTILITIES REPOR","2014-08-31","EX00062797","07"]
[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,"921000",549.85,"WWW.MEPS.CO.UK","2014-09-30","EX00063281","07"]
[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,"921000",26,"UTAH.GOV SUBSCRIBE","2014-09-30","EX00063281","07"]
[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,"921000",21.92,"D J*WALL-ST-JOURNAL","2014-09-30","EX00063281","07"]
[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,"921000",498.17,"AMAZON MKTPLACE PMTS","2014-09-30","EX00063281","07"]
[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,"921000",300,"WELCOA","2014-10-31","EX00063732","07"]
[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,"921000",335.5,"ANIMOTO INC","2014-10-31","EX00063732","07"]
[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,"921000",250,"EXECSENSE.COM","2014-10-31","EX00063732","07"]
[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,"921000",83,"UTAH.GOV SUBSCRIBE","2014-10-31","EX00063732","07"]
[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,"921000",90,"BOARD OF PE AND PLS","2014-10-31","EX00063732","07"]
[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,"921000",113.75,"D J*WALL-ST-JOURNAL","2014-10-31","EX00063732","07"]
[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,"921000",199,"AMERICAN LAW INSTITUTE","2014-10-31","EX00063732","07"]
[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,"921000",140,"INSTITUTE OF HAZARDOUS","2014-10-31","EX00063732","07"]
[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,"921000",83.29,"LORMAN EDUCATION SERVI","2014-10-31","EX00063732","07"]
[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,"921000",520,"NATL ASSN REG UTIL COM","2014-10-31","EX00063732","07"]
[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,"921000",75,"NEW YORK TIMES DIGITAL","2014-10-31","EX00063732","07"]
[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,"921000",495,"ROCKY MOUNTAIN MINER L","2014-10-31","EX00063732","07"]
[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,"921000",10,"UTAH STATE BAR-GENERAL","2014-10-31","EX00063732","07"]
[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,"921000",499,"WESTERN ENERGY INSTITU","2014-10-31","EX00063732","07"]
[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,"921000",75,"PAYPAL *ASTDUTAH","2014-11-30","EX00064162","07"]
[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,"921000",-8.69,"D J*WALL-ST-JOURNAL","2014-11-30","EX00064162","07"]
[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,"921000",452,"AMERICAN INDUSTRIAL HY","2014-11-30","EX00064162","07"]
[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,"921000",1250,"CLUB QUARTERS MEMBERSH","2014-11-30","EX00064162","07"]
[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,"921000",2200,"UTAH STATE BAR-LICENSI","2014-11-30","EX00064162","07"]
[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,"921100",25,"D J*WALL-ST-JOURNAL","2014-11-30","EX00064162","07"]
[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,"921000",195,"AIR & WASTE MGMT ASSO","2014-12-31","EX00064612","07"]
[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,"921000",175,"DELOITTE SERVICES LLP","2014-12-31","EX00064612","07"]
[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,"921000",241,"AMERICAN INDUSTRIAL HY","2014-12-31","EX00064612","07"]
[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,"921000",740,"EDISON ELECTRIC  INST.","2014-12-31","EX00064612","07"]
[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,"921000",105,"NEW YORK TIMES DIGITAL","2014-12-31","EX00064612","07"]
[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,"921000",-1820,"NASDAQOMX INC","2014-03-31","MCR0060602","07"]
[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,"921000",-804.02,"GAS DAIY INVOICE","2014-06-30","MCR0062087","07"]

{"sheet":"RESERVE ACCRUAL","index":16,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[null,null,null,null,null,"HOT"]
[null,null,null,"QGC Reserve accrual ",null,{"$f":"+'Control Panel'!B36","v":"QGC Reserve accrual "},1]
[null,null,null,null,null,null,{"$f":"+G6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,{"$f":"+G7+1","v":3}]
[null,"A",null,null,null,null,4]
[null,null,null,null,null,null,5]
[1,"2010 Legal Payment",null,500000,null,{"$f":"HLOOKUP($F$6,RESERVEACCRUALSCENARIO,G11,FALSE)","v":500000},6]
[{"$f":"+A11+1","v":2},"2011 Legal Payment",null,{"$f":"255901.14+10850+612433.64","v":879184.78},null,879184.78,7]
[3,"2012 Legal Payment",null,225475,null,225475,8]
[{"$f":"A13+1","v":4},"2013 Legal Payment",null,337091.85,null,337091.85,9]
[{"$f":"A14+1","v":5},"2014 Legal Payment",null,0,null,0,10]
[6,"Total",null,{"$f":"SUM(D11:D15)","v":1941751.63},null,1941751.63,11]
[7,"5 Year Average",null,{"$f":"AVERAGE(D11:D15)","v":388350.326},null,388350.326,12]
[null,null,null,null,null,null,13]
[null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":8},"Legal Accruals for 12 Months Ended Dec 2014",null,0,null,{"$f":"HLOOKUP($F$6,RESERVEACCRUALSCENARIO,G20,FALSE)","v":0},15]
[null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":9},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":388350.326},null,{"$f":"HLOOKUP($F$6,RESERVEACCRUALSCENARIO,G22,FALSE)","v":388350.326},17]
[null,null,null,null,null,null,18]
[null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":10},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":375012.7044646063},null,{"$f":"HLOOKUP($F$6,RESERVEACCRUALSCENARIO,G25,FALSE)","v":375012.7044646063},20]
[11,"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":13337.6215353937},null,{"$f":"HLOOKUP($F$6,RESERVEACCRUALSCENARIO,G26,FALSE)","v":13337.6215353937},21]
[12,"Total",null,{"$f":"SUM(D25:D26)","v":388350.326},null,{"$f":"SUM(F25:F26)","v":388350.326},22]

{"sheet":"Lab Adj","index":17,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!B1","v":"Questar Gas Company"},null,null,null,null,null,null,null,null,{"$f":"\"12 Mos \" & TEXT(J5,\"mmm-yyy\")","v":"12 Mos Jun-2015"}]
[{"$f":"'Control Panel'!B2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F12","v":"2015-06-30"}]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,"Labor Annualization",null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
[null,null,"QGC Labor Adj ",null,{"$f":"'Control Panel'!B37","v":"QGC Labor Adj "},1,null,null,4,"Including Allowed Time",null,"Amount"]
[null,null,null,null,"HOT",{"$f":"+F9+1","v":2},null,null,5,"Capital",null,21480795.52]
[null,null,null,null,null,{"$f":"+F10+1","v":3},null,null,6,"Intercompany & Allocated Charges",null,1175370.8699999999]
[null,null,null,null,null,4,null,null,7,"Expense",null,29082799.160000004]
[null,null,null,null,null,5,null,null,8,"Other",null,1818435.9200000002]
[null,null,null,null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F14,FALSE)","v":0},6,null,null,9,"Total Base Labor",null,{"$f":"SUM(L10:L13)","v":53557401.470000006}]
[1,"Adjustment",{"$f":"L46","v":3108418.3118999302},null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F15,FALSE)","v":3108418.3118999302},7,null,null,10]
[2,"Utah",{"$f":"C15*C21","v":3013075.2450534073},null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F16,FALSE)","v":3013075.2450534073},8,null,null,11,"Incentive Compensation",null,10450061.58]
[3,"Wyoming",{"$f":"C15*C22","v":95343.066846522896},null,{"$f":"HLOOKUP($E$9,LABORSCENARIO,F17,FALSE)","v":95343.066846522896},9,null,null,12,"Total Labor",null,{"$f":"SUM(L14:L16)","v":64007463.050000004}]
[4,null,null,null,null,10,null,null,13]
[5,null,null,null,null,11,null,null,14,"Expense",null,29082799.160000004]
[6,null,null,null,null,12,null,null,15,"Incentive Accrual Expense",null,7512151.8799999999]
[7,"Utah O&M %",{"$f":"SUM(EXPENSES!$F$380,EXPENSES!$F$323,EXPENSES!$F$295,EXPENSES!$F$241)/EXPENSES!$F$383","v":0.96932746584283014},null,null,13,null,null,16,"Other",null,286679.22000000009]
[8,"Wyoming O&M %",{"$f":"1-C21","v":3.0672534157169862E-2},null,null,14,null,null,17,"Total Base Labor Expensed",null,{"$f":"SUM(L18:L21)","v":36881630.260000005}]
[9,null,null,null,null,15,null,null,18]
[10,null,null,null,null,16,null,null,19]
[11,null,null,null,null,17,null,null,20,"Overhead Components"]
[12,null,null,null,null,18,null,null,21,"Other Than Payroll Taxes"]
[13,null,null,null,null,19,null,null,22,"Pension Plan",null,8462222.9600000009]
[14,null,null,null,null,20,null,null,23,"Heathcare",null,10536625.069999998]
[null,null,null,null,null,21,null,null,24,"401K",null,3705100]
[null,null,null,null,null,22,null,null,25,"Post Retirement",null,861411.96000000031]
[null,null,null,null,null,23,null,null,26,"Allowed Time",null,10465467.620000001]
[null,null,null,null,null,24,null,null,27,"Other",null,1930077.5799999982]
[null,null,null,null,null,25,null,null,28,"Total Overhead",null,{"$f":"SUM(L27:L32)","v":35960905.189999998}]
[null,null,null,null,null,26,null,null,29]
[null,null,null,null,null,27,null,null,30,"Overhead Expensed",null,19732880.859999999]
[null,null,null,null,null,28,null,null,31]
[null,null,null,null,null,29,null,null,32,"Total Labor & Overhead ",null,{"$f":"+L33+L17","v":99968368.24000001}]
[null,null,null,null,null,30,null,null,33]
[null,null,null,null,null,31,null,null,34,"Total Labor & Overhead Expensed",null,{"$f":"+L35+L22","v":56614511.120000005}]
[null,null,null,null,null,32,null,null,35]
[null,null,null,null,null,33,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,34,null,null,37,"\\1 Average 12 Months Ending Dec 2010-Dec 2014 Capitalization Ratio",0.59741826823180255,{"$f":"+L37*K42","v":59722929.431899935}]
[null,null,null,null,null,35,null,null,38,"\\2 Actual 12 Months Ending Dec 2014 Capitalization Ratio",0.56632424952743232,{"$f":"L37*K43","v":56614511.120000005}]
[null,null,null,null,null,36,null,null,39]
[null,null,null,null,null,37,null,null,40]
[null,null,null,null,null,38,null,null,41,"Labor Adjustment",null,{"$f":"L42-L43","v":3108418.3118999302}]
[null,null,null,null,null,39,null,null,42]
[null,null,null,null,null,40,null,null,43,"Utah",null,{"$f":"C16","v":3013075.2450534073}]
[null,null,null,null,null,41,null,null,44,"Wyoming",null,{"$f":"C17","v":95343.066846522896}]
[null,null,null,null,null,42]
[null,null,null,null,null,43]
[null,null,null,null,null,44]
[null,null,null,null,null,45]
[null,null,null,null,null,46]
[null,null,null,null,null,47]
[null,null,null,null,null,48]
[null,null,null,null,null,49]
[null,null,null,null,null,50]
[null,null,null,null,null,51]
[null,null,null,null,null,52]

{"sheet":"Capital Str","index":18,"n_rows":62,"n_cols":6,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Questar Gas Company"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Jun-2015"}]
[null,null,null,{"$f":"+'Control Panel'!B40","v":"AVG CAP STR"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"F24","v":0.46677960330088586},{"$f":"F30","v":5.298080059460885E-2},{"$f":"+E7*D7","v":2.4730357084114855E-2}]
[null,null,"Short Term Debt",{"$f":"F25","v":0},{"$f":"F31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"F26","v":0.53322039669911414},{"$f":"'Control Panel'!F19","v":9.8500000000000004E-2},{"$f":"+E9*D9","v":5.2522209074862748E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.7252566158977604E-2}]
[]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.46677960330088586},null,{"$f":"SUM(F7:F8)","v":2.4730357084114855E-2}]
[]
[]
[]
[null,{"$f":"+B2","v":"Questar Gas Company"}]
[null,{"$f":"+B3","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"+B4","v":"12 Months Ended : Jun-2015"}]
[]
[null,null,"BOOKED","BOOKED","ORDERED CAP STR 13-057-13","HOT"]
[null,"QGC Cost Of Capital Scenarios"]
[null,null,"YE CAP STR","AVG CAP STR","ORDERED CAP STR 13-057-13",{"$f":"+'Control Panel'!B40","v":"AVG CAP STR"}]
[null,"Weights"]
[null,"Long Term Debt",{"$f":"+C44/C62","v":0.45964362504267886},{"$f":"+D44/D62","v":0.46677960330088586},0.47933429200017746,{"$f":"HLOOKUP($F$22,CapStr,3,FALSE)","v":0.46677960330088586}]
[null,"Short Term Debt",0,0,0,{"$f":"HLOOKUP($F$22,CapStr,4,FALSE)","v":0}]
[null,"Common Equity",{"$f":"+C59/C62","v":0.54035637495732114},{"$f":"+D59/D62","v":0.53322039669911414},0.52066570799982248,{"$f":"HLOOKUP($F$22,CapStr,5,FALSE)","v":0.53322039669911414}]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},{"$f":"SUM(E24:E26)","v":1},{"$f":"SUM(F24:F26)","v":1}]
[]
[null,"Costs (Rates)"]
[null,"Long Term Debt",{"$f":"C50/C44","v":5.2938554504800714E-2},{"$f":"D50/D44","v":5.298080059460885E-2},5.2455893909448444E-2,{"$f":"HLOOKUP($F$22,CapStr,9,FALSE)","v":5.298080059460885E-2}]
[null,"Short Term Debt",0,0,0,{"$f":"HLOOKUP($F$22,CapStr,10,FALSE)","v":0}]
[null,"Common Equity",{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"+'Control Panel'!$F$19","v":9.8500000000000004E-2},{"$f":"HLOOKUP($F$22,CapStr,11,FALSE)","v":9.8500000000000004E-2}]
[]
[]
[]
[null,null,"ACTUAL","ACTUAL",null,"HOT"]
[null,null,"YE CAP STR","AVG CAP STR","ORDERED CAP STR 13-057-13",{"$f":"+'Control Panel'!B40","v":"AVG CAP STR"}]
[]
[null,"LONG-TERM DEBT"]
["221","Bonds - Long Term",534500000,534500000,559500000,{"$f":"HLOOKUP($F$22,CapStr,19,FALSE)","v":534500000}]
["189","Unamort Loss on Reacq Debt",-4011316.18,-4276630.78,-4542000,{"$f":"HLOOKUP($F$22,CapStr,20,FALSE)","v":-4276630.78}]
["181","Unamortized Debt Expense",-3448222.27,-3603161.7700000009,-3957000,{"$f":"HLOOKUP($F$22,CapStr,21,FALSE)","v":-3603161.7700000009}]
["231","Notes Paybles-Outside Companies",0,0,0,{"$f":"HLOOKUP($F$22,CapStr,22,FALSE)","v":0}]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C43)","v":527040461.55000001},{"$f":"SUM(D40:D43)","v":526620207.45000005},551001000,{"$f":"SUM(F40:F43)","v":526620207.45000005}]
[]
[]
[null,"LONG TERM DEBT COSTS"]
["427","Interest - Long term Debt",27060252,27060252,28072750,{"$f":"HLOOKUP($F$22,CapStr,27,FALSE)","v":27060252}]
["428","Amortization of Debt Discount & Expense",840508.19999999984,840508.19999999984,830500,{"$f":"HLOOKUP($F$22,CapStr,28,FALSE)","v":840508.19999999984}]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C48:C49)","v":27900760.199999999},{"$f":"SUM(D48:D49)","v":27900760.199999999},28903250,{"$f":"HLOOKUP($F$22,CapStr,29,FALSE)","v":27900760.199999999}]
[]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C50/C44","v":5.2938554504800714E-2},{"$f":"+D50/D44","v":5.298080059460885E-2},5.2455893909448444E-2,{"$f":"HLOOKUP($F$22,CapStr,31,FALSE)","v":5.298080059460885E-2}]
[]
[]
[null,"COMMON EQUITY"]
["201","Common Stock Issued",22974065,22974065,22974000,{"$f":"HLOOKUP($F$22,CapStr,35,FALSE)","v":22974065}]
["207","Premium on Common Stock",266065010.09,265270533.35083333,279453000,{"$f":"HLOOKUP($F$22,CapStr,36,FALSE)","v":265270533.35083333}]
["216","Unappropriated Ret. Earnings",330548922.52999985,313334035.20666665,296085000,{"$f":"HLOOKUP($F$22,CapStr,37,FALSE)","v":313334035.20666665}]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C56:C58)","v":619587997.61999989},{"$f":"SUM(D56:D58)","v":601578633.55749989},598512000,{"$f":"HLOOKUP($F$22,CapStr,38,FALSE)","v":601578633.55749989}]
[]
[]
[null,"TOTAL CAPITAL",{"$f":"+C59+C44","v":1146628459.1699998},{"$f":"+D59+D44","v":1128198841.0074999},1149513000,{"$f":"HLOOKUP($F$22,CapStr,41,FALSE)","v":1128198841.0074999}]

{"sheet":"ALLOCATIONS&PRETAX","index":19,"n_rows":60,"n_cols":32,"rows_kept":60,"cut":false,"hidden":false,"merged":[[38,22,38,23],[38,25,38,26],[38,28,38,29],[30,17,30,31],[31,17,31,31],[32,17,32,31],[33,17,33,31],[37,25,37,26],[36,25,36,26],[37,22,37,23],[37,28,37,29],[11,22,11,23],[11,25,11,26],[11,28,11,29],[28,17,28,31],[29,17,29,31],[6,17,6,31],[9,25,9,26],[10,22,10,23],[10,25,10,26],[10,28,10,29],[1,17,1,31],[2,17,2,31],[3,17,3,31],[4,17,4,31],[5,17,5,31]]}
[null,null,null,null,null,null,"HOT",1,null,null,"Capital Structure",null,null,null,null,null,null," "]
[null,"Effective 2012","Effective 2013","Effective 2014","Effective 2015",null,null,{"$f":"+H1+1","v":2},null,null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"},null,null,null,null,null,null,"SCHEDULE I "]
[null,null,null,null,null,null,null,{"$f":"+H2+1","v":3},null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"},null,null,null,null,null,null,"QUESTAR CORPORATION"]
[null,null,null,null,null,null,null,4,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"},null,null,null,null,null,null,"ALLOCATION PERCENTAGES FOR CORPORATE CHARGES"]
["DISTRIGAS  ALLOCATION ","QCORP TO","QCORP TO","QCORP TO","QCORP TO",null,"QCORP TO",5,null,null,null,null,null,null,null,null,null,"DISTRIGAS FORMULA"]
[null,"Distrigas 2012","Distrigas 2013","Distrigas 2014","Distrigas 2015",null,{"$f":"+'Control Panel'!B38","v":"Distrigas 2014"},6,null,null,null,"Actual",null,"Weighted",null,null,null,"2013"]
[null,null,null,null,null,null,null,7,null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost",null,null,null,"(Dollars in thousands)"]
["Questar Gas",0.45340000000000003,0.45290000000000002,0.44990000000000002,0.44719999999999999,null,{"$f":"HLOOKUP($G$6,ALLOCATIONS,H3,FALSE)","v":0.44990000000000002},8]
["Questar Pipeline",0.29399999999999998,0.28460000000000002,0.27579999999999999,0.27610000000000001,null,{"$f":"HLOOKUP($G$6,ALLOCATIONS,H4,FALSE)","v":0.27579999999999999},9,null,1,"Long Term Debt",{"$f":"'Capital Str'!F24","v":0.46677960330088586},{"$f":"'Capital Str'!F30","v":5.298080059460885E-2},{"$f":"L9*M9","v":2.4730357084114855E-2}]
["Wexpro",0.23519999999999999,0.24579999999999999,0.26900000000000002,0.27110000000000001,null,{"$f":"HLOOKUP($G$6,ALLOCATIONS,H5,FALSE)","v":0.26900000000000002},10,null,2,"Common Equity",{"$f":"'Capital Str'!F26","v":0.53322039669911414},{"$f":"'Capital Str'!F32","v":9.8500000000000004E-2},{"$f":"L10*M10","v":5.2522209074862748E-2},null,null,null,null,null,null,null,null,null,null,null,"Gross Revenues",null,null,null,null,null,"DISTRIGAS"]
["Questar Fueling",1.7399999999999999E-2,1.67E-2,5.3E-3,5.5999999999999999E-3,null,{"$f":"HLOOKUP($G$6,ALLOCATIONS,H6,FALSE)","v":5.3E-3},11,null,3,"Weighted Cost of Capital",{"$f":"SUM(L9:L10)","v":1},null,{"$f":"SUM(N9:N10)","v":7.7252566158977604E-2},null,null,null,null,null,null,null,null,"Gross Plant",null,null,"less Product Costs  *",null,null,"Gross Payroll",null,null,"FORMULA"]
[null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At 12/31/12",null,null,"12 months ended 12/31/12",null,null,"12 months ended 12/31/12",null,null,"PERCENTAGES"]
[null,{"$f":"SUM(B8:B12)","v":1},{"$f":"SUM(C8:C12)","v":1},{"$f":"SUM(D8:D12)","v":1},{"$f":"SUM(E8:E12)","v":1},null,{"$f":"SUM(G8:G12)","v":1},13,null,null,null,null,null,null,null,null,null,null,"Excludes Questar Corp. - parent",null,null,null,"(a)","(b)",null,"(c)","(d)",null,"(e)","(f)",null,"(g)"]
[null,null,null,null,null,null,null,14,null,null,"PRE TAX RATE OF RETURN"]
[null,null,null,null,null,null,null,15,null,null,null,null,null,"Weighted",null,null,null,"1.","Questar Gas",null,null,null,2040822,{"$f":"W15/W$24","v":0.38452677037171024},null,328882,{"$f":"Z15/Z$24","v":0.35935965139441145},null,71148,{"$f":"AC15/AC$24","v":0.61488203266787655},null,{"$f":"AVERAGE(AD15,AA15,X15)","v":0.45292281814466612}]
[null,null,null,null,null,null,null,16,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,"2.","Wexpro Company",null,null,null,1397613,{"$f":"W17/$W$24","v":0.2633348783576015},null,310160,{"$f":"Z17/Z$24","v":0.33890267474805752},null,15651,{"$f":"AC17/AC$24","v":0.13526056520611873},null,{"$f":"AVERAGE(AD17,AA17,X17)","v":0.24583270610392591}]
[null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,"3.","Questar Pipeline Company-consolidated (less QIC)",null,null,null,1858091,{"$f":"W19/$W$24","v":0.35009703506074585},null,262937,{"$f":"Z19/Z$24","v":0.28730349687332346},null,25028,{"$f":"AC19/AC$24","v":0.21629936911243627},null,{"$f":"AVERAGE(AD19,AA19,X19)","v":0.28456663368216856}]
[null,null,null,null,null,null,null,20]
[null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,"4.","Questar InfoComm",null,null,null,10834,{"$f":"W21/$W$24","v":2.0413162099424194E-3},null,13210,{"$f":"Z21/Z$24","v":1.4434176984207634E-2},null,3883,{"$f":"AC21/AC$24","v":3.3558033013568404E-2},null,{"$f":"AVERAGE(AD21,AA21,X21)","v":1.6677842069239484E-2}]
[null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,4,"Common Equity",null,null,{"$f":"+N10","v":5.2522209074862748E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.","   Total",null,null,null,{"$f":"SUM(W15:W22)","v":5307360},1,null,{"$f":"SUM(Z15:Z22)","v":915189},1,null,{"$f":"SUM(AC15:AC22)","v":115710},0.99999999999999989,null,0.99999999999999978]
[null,null,null,null,null,null,null,null,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L23","v":0.38075474999999998}]
[]
[null,null,null,null,null,null,null,null,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"N23/(1-N25)","v":8.4816490840846567E-2},null,null,null,"*  Product Costs include:  natural gas and other product purchases, cost of goods sold, and plant and gathering shrinkage."]
[]
[null,null,null,null,null,null,null,null,null,7,"Long Term Debt",null,null,{"$f":"+N9","v":2.4730357084114855E-2},null,null,null,"SCHEDULE II"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QUESTAR CORPORATION"]
[null,null,null,null,null,null,null,null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"N29+N27","v":0.10954684792496142},null,null,null,"ALLOCATION PERCENTAGES FOR OTHER CORPORATE CHARGES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTRIGAS FORMULA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dollars in thousands)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capital Str'!F37","v":"AVG CAP STR"}]
[null,null,null,null,null,null,null,null,null,null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Revenues",null,null,null,null,null,"DISTRIGAS"]
[null,null,null,null,null,null,null,null,null,{"$f":"J31+1","v":9},"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!F40","v":534500000},null,null,null,null,null,null,null,null,"Gross Plant",null,null,"less Product Costs  *",null,null,"Gross Payroll",null,null,"FORMULA"]
[null,null,null,null,null,null,null,null,null,{"$f":"J38+1","v":10},"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!F41","v":-4276630.78},null,null,null,null,null,null,null,null,"At 12/31/13",null,null,"12 months ended 12/31/13",null,null,"12 months ended 12/31/12",null,null,"PERCENTAGES"]
[null,null,null,null,null,null,null,null,null,{"$f":"J39+1","v":11},"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!F42","v":-3603161.7700000009},null,null,null,null,"Excludes Questar Corp. - parent",null,null,null,"(a)","(b)",null,"(c)","(d)",null,"(e)","(f)",null,"(g)"]
[null,null,null,null,null,null,null,null,null,12,"Notes Paybles-Outside Companies",null,null,{"$f":"+'Capital Str'!F43","v":0}]
[null,null,null,null,null,null,null,null,null,13,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!F44","v":526620207.45000005},null,null,null,"1.","Questar Gas",null,null,null,2040822,{"$f":"W42/W$53","v":0.38060012129539905},null,328882,{"$f":"Z42/Z$53","v":0.35935965139441145},null,71148,{"$f":"AC42/AC$53","v":0.45672688056079808},null,{"$f":"AVERAGE(AD42,AA42,X42)","v":0.39889555108353619}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.","Wexpro Company",null,null,null,1397613,{"$f":"W44/W$53","v":0.26064579729345655},null,310160,{"$f":"Z44/Z$53","v":0.33890267474805752},null,15651,{"$f":"AC44/AC$53","v":0.100469899472326},null,{"$f":"AVERAGE(AD44,AA44,X44)","v":0.23333945717128002}]
[null,null,null,null,null,null,null,null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,null,null,null,null,null,null,{"$f":"J42+1","v":14},"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!F48","v":27060252},null,null,null,"3.","Questar Pipeline Company-consolidated (less QIC)",null,null,null,1858091,{"$f":"W46/W$53","v":0.34652197005808899},null,262937,{"$f":"Z46/Z$53","v":0.28730349687332346},null,25028,{"$f":"AC46/AC$53","v":0.16066453542862277},null,{"$f":"AVERAGE(AD46,AA46,X46)","v":0.2648300007866784}]
[null,null,null,null,null,null,null,null,null,{"$f":"J46+1","v":15},"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!F49","v":840508.19999999984}]
[null,null,null,null,null,null,null,null,null,{"$f":"J47+1","v":16},"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!F50","v":27900760.199999999},null,null,null,"4.","Questar InfoComm",null,null,null,10834,{"$f":"W48/W$53","v":2.0204710230065891E-3},null,13210,{"$f":"Z48/Z$53","v":1.4434176984207634E-2},null,3883,{"$f":"AC48/AC$53","v":2.4926497965052832E-2},null,{"$f":"AVERAGE(AD48,AA48,X48)","v":1.3793715324089018E-2}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J48+1","v":17},"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!F52","v":5.298080059460885E-2},null,null,null,"5.","Questar Corporation",null,null,null,54756,{"$f":"W50/W$53","v":1.0211640330048809E-2},null,null,{"$f":"Z50/Z$53","v":0},null,40068,{"$f":"AC50/AC$53","v":0.25721218657320033},null,{"$f":"AVERAGE(AD50,AA50,X50)","v":8.9141275634416373E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"COMMON EQUITY",null,null,null,null,null,null,"6.","   Total",null,null,null,{"$f":"SUM(W42:W51)","v":5362116},1,null,{"$f":"SUM(Z42:Z51)","v":915189},1,null,{"$f":"SUM(AC42:AC51)","v":155778},0.99999999999999989,null,0.99999999999999978]
[null,null,null,null,null,null,null,null,null,{"$f":"J50+1","v":18},"Common Stock Issued",null,null,{"$f":"+'Capital Str'!F56","v":22974065}]
[null,null,null,null,null,null,null,null,null,{"$f":"J54+1","v":19},"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!F57","v":265270533.35083333}]
[null,null,null,null,null,null,null,null,null,{"$f":"J55+1","v":20},"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!F58","v":313334035.20666665},null,null,null,"*  Product Costs include:  natural gas and other product purchases, cost of goods sold, and plant and gathering shrinkage."]
[null,null,null,null,null,null,null,null,null,{"$f":"J56+1","v":21},"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!F59","v":601578633.55749989}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J57+1","v":22},"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!F62","v":1128198841.0074999}]

{"sheet":"Revenue","index":20,"n_rows":421,"n_cols":11,"rows_kept":421,"cut":false,"hidden":false,"merged":[[8,2,8,3],[10,0,10,3],[11,0,11,3]]}
["Reserve Accrual HISTORICAL"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR"}]
[null,null,null,null,null,"Energy Efficiency Services Adjustment"]
[]
[null,null,null,null,null,"Rev booked Jun 2015","Rev booked Jun 2015",null,"REVENUE CHANGE",null,1]
["FERC Acct",null,"Description",null,null,null,null,null,null,null,{"$f":"+K8+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K9+1","v":3}]
["UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"+F363+F365","v":553763509.32998943},{"$f":"HLOOKUP($G$8,RevenueScenarios,K11,FALSE)","v":553763509.32998943},null,{"$f":"+I362+I364","v":0},null,4]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,7]
[null,"GS-R","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$15","v":273299812},{"$f":"HLOOKUP($G$8,RevenueScenarios,K15,FALSE)","v":273299812},null,{"$f":"G15-F15","v":0},null,8]
[null,null,null,null,null,null,null,null,null,null,9]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$17","v":70435477},{"$f":"HLOOKUP($G$8,RevenueScenarios,K17,FALSE)","v":70435477},null,{"$f":"G17-F17","v":0},null,10]
[null,null,null,null,null,null,null,null,null,null,11]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$19","v":420775067},{"$f":"HLOOKUP($G$8,RevenueScenarios,K19,FALSE)","v":420775067},null,{"$f":"G19-F19","v":0},null,12]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$21","v":935782.66666666663},{"$f":"HLOOKUP($G$8,RevenueScenarios,K20,FALSE)","v":935782.66666666663},null,{"$f":"G20-F20","v":0},null,13]
[null,null,null,null,null,null,null,null,null,null,14]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$22","v":83206291},{"$f":"HLOOKUP($G$8,RevenueScenarios,K22,FALSE)","v":83206291},null,{"$f":"G22-F22","v":0},null,15]
[null,null,null,null,null,null,null,null,null,null,16]
[null,"GS-C","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$24","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K24,FALSE)","v":0},null,{"$f":"G24-F24","v":0},null,17]
[null,null,null,null,null,null,null,null,null,null,18]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$26","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K26,FALSE)","v":0},null,{"$f":"G26-F26","v":0},null,19]
[null,null,null,null,null,null,null,null,null,null,20]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$28","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K28,FALSE)","v":0},null,{"$f":"G28-F28","v":0},null,21]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$29","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K29,FALSE)","v":0},null,{"$f":"G29-F29","v":0},null,22]
[null,null,null,null,null,null,null,null,null,null,23]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$31","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K31,FALSE)","v":0},null,{"$f":"G31-F31","v":0},null,24]
[null,null,null,null,null,null,null,null,null,null,25]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$33","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K33,FALSE)","v":0},null,{"$f":"G33-F33","v":0},null,26]
[null,null,null,null,null,null,null,null,null,null,27]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$35","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K35,FALSE)","v":0},null,{"$f":"G35-F35","v":0},null,28]
[null,null,null,null,null,null,null,null,null,null,29]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$37","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K37,FALSE)","v":0},null,{"$f":"G37-F37","v":0},null,30]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$38","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K38,FALSE)","v":0},null,{"$f":"G38-F38","v":0},null,31]
[null,null,null,null,null,null,null,null,null,null,32]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$40","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K40,FALSE)","v":0},null,{"$f":"G40-F40","v":0},null,33]
[null,null,null,null,null,null,null,null,null,null,34]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$42","v":3876580},{"$f":"HLOOKUP($G$8,RevenueScenarios,K42,FALSE)","v":3876580},null,{"$f":"G42-F42","v":0},null,35]
[null,null,null,null,null,null,null,null,null,null,36]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$44","v":3484211},{"$f":"HLOOKUP($G$8,RevenueScenarios,K44,FALSE)","v":3484211},null,{"$f":"G44-F44","v":0},null,37]
[null,null,null,null,null,null,null,null,null,null,38]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$46","v":24219009},{"$f":"HLOOKUP($G$8,RevenueScenarios,K46,FALSE)","v":24219009},null,{"$f":"G46-F46","v":0},null,39]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$47","v":31579800},{"$f":"HLOOKUP($G$8,RevenueScenarios,K47,FALSE)","v":31579800},null,{"$f":"G47-F47","v":0},null,40]
[null,null,null,null,null,null,null,null,null,null,41]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$49","v":4788325},{"$f":"HLOOKUP($G$8,RevenueScenarios,K49,FALSE)","v":4788325},null,{"$f":"G49-F49","v":0},null,42]
[null,null,null,null,null,null,null,null,null,null,43]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$51","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K51,FALSE)","v":0},null,{"$f":"G51-F51","v":0},null,44]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$52","v":0},null,null,null,null,45]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$53","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K53,FALSE)","v":0},null,{"$f":"G53-F53","v":0},null,46]
[null,null,"Commodity Tariff Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$54","v":0},null,null,null,null,47]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$55","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K55,FALSE)","v":0},null,{"$f":"G55-F55","v":0},null,48]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$56","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K56,FALSE)","v":0},null,{"$f":"G56-F56","v":0},null,49]
[null,null,null,null,null,null,null,null,null,null,50]
[null,null,"Total Sales Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$58","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K58,FALSE)","v":0},null,{"$f":"G58-F58","v":0},null,51]
[null,null,null,null,null,null,null,null,null,null,52]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$60","v":5745767.5372580029},{"$f":"HLOOKUP($G$8,RevenueScenarios,K60,FALSE)","v":5745767.5372580029},null,{"$f":"G60-F60","v":0},null,53]
[null,null,null,null,null,null,null,null,null,null,54]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$62","v":435588.79877950001},{"$f":"HLOOKUP($G$8,RevenueScenarios,K62,FALSE)","v":435588.79877950001},null,{"$f":"G62-F62","v":0},null,55]
[null,null,null,null,null,null,null,null,null,null,56]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$64","v":2954232.1639625002},{"$f":"HLOOKUP($G$8,RevenueScenarios,K64,FALSE)","v":2954232.1639625002},null,{"$f":"G64-F64","v":0},null,57]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$65","v":9135588.5000000037},{"$f":"HLOOKUP($G$8,RevenueScenarios,K65,FALSE)","v":9135588.5000000037},null,{"$f":"G65-F65","v":0},null,58]
[null,null,null,null,null,null,null,null,null,null,59]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$67","v":582252.31000000006},{"$f":"HLOOKUP($G$8,RevenueScenarios,K67,FALSE)","v":582252.31000000006},null,{"$f":"G67-F67","v":0},null,60]
[null,null,null,null,null,null,null,null,null,null,61]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$69","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K69,FALSE)","v":0},null,{"$f":"G69-F69","v":0},null,62]
[null,null,null,null,null,null,null,null,null,null,63]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$71","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K71,FALSE)","v":0},null,{"$f":"G71-F71","v":0},null,64]
[null,null,null,null,null,null,null,null,null,null,65]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$73","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K73,FALSE)","v":0},null,{"$f":"G73-F73","v":0},null,66]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$74","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K74,FALSE)","v":0},null,{"$f":"G74-F74","v":0},null,{"$f":"+K73+1","v":67}]
[null,null,null,null,null,null,null,null,null,null,68]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$76","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K76,FALSE)","v":0},null,{"$f":"G76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,70]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$78","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K78,FALSE)","v":0},null,{"$f":"G78-F78","v":0},null,71]
[null,null,null,null,null,null,null,null,null,null,72]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$80","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K80,FALSE)","v":0},null,{"$f":"G80-F80","v":0},null,73]
[null,null,null,null,null,null,null,null,null,null,74]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$82","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K82,FALSE)","v":0},null,{"$f":"G82-F82","v":0},null,75]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$83","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K83,FALSE)","v":0},null,{"$f":"G83-F83","v":0},null,76]
[null,null,null,null,null,null,null,null,null,null,77]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$85","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K85,FALSE)","v":0},null,{"$f":"G85-F85","v":0},null,78]
[null,null,null,null,null,null,null,null,null,null,79]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$87","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K87,FALSE)","v":0},null,{"$f":"G87-F87","v":0},null,80]
[null,null,null,null,null,null,null,null,null,null,81]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$89","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K89,FALSE)","v":0},null,{"$f":"G89-F89","v":0},null,82]
[null,null,null,null,null,null,null,null,null,null,83]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$91","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K91,FALSE)","v":0},null,{"$f":"G91-F91","v":0},null,84]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$92","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K92,FALSE)","v":0},null,{"$f":"G92-F92","v":0},null,85]
[null,null,null,null,null,null,null,null,null,null,86]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$94","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K94,FALSE)","v":0},null,{"$f":"G94-F94","v":0},null,87]
[null,null,null,null,null,null,null,null,null,null,88]
[null,"IS-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$96","v":903258},{"$f":"HLOOKUP($G$8,RevenueScenarios,K96,FALSE)","v":903258},null,{"$f":"G96-F96","v":0},null,89]
[null,null,null,null,null,null,null,null,null,null,90]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$98","v":424366},{"$f":"HLOOKUP($G$8,RevenueScenarios,K98,FALSE)","v":424366},null,{"$f":"G98-F98","v":0},null,91]
[null,null,null,null,null,null,null,null,null,null,92]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$100","v":11043171},{"$f":"HLOOKUP($G$8,RevenueScenarios,K100,FALSE)","v":11043171},null,{"$f":"G100-F100","v":0},null,93]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$101","v":12370795},{"$f":"HLOOKUP($G$8,RevenueScenarios,K101,FALSE)","v":12370795},null,{"$f":"G101-F101","v":0},null,94]
[null,null,null,null,null,null,null,null,null,null,95]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$103","v":2368396},{"$f":"HLOOKUP($G$8,RevenueScenarios,K103,FALSE)","v":2368396},null,{"$f":"G103-F103","v":0},null,96]
[null,null,null,null,null,null,null,null,null,null,97]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$105","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K105,FALSE)","v":0},null,{"$f":"G105-F105","v":0},null,98]
[null,null,null,null,null,null,null,null,null,null,99]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$107","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K107,FALSE)","v":0},null,{"$f":"G107-F107","v":0},null,100]
[null,null,null,null,null,null,null,null,null,null,101]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$109","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K109,FALSE)","v":0},null,{"$f":"G109-F109","v":0},null,102]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$110","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K110,FALSE)","v":0},null,{"$f":"G110-F110","v":0},null,103]
[null,null,null,null,null,null,null,null,null,null,104]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$112","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K112,FALSE)","v":0},null,{"$f":"G112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$114","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K114,FALSE)","v":0},null,{"$f":"G114-F114","v":0},null,107]
[null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$116","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K116,FALSE)","v":0},null,{"$f":"G116-F116","v":0},null,109]
[null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$118","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K118,FALSE)","v":0},null,{"$f":"G118-F118","v":0},null,111]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$119","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K119,FALSE)","v":0},null,{"$f":"G119-F119","v":0},null,112]
[null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$121","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K121,FALSE)","v":0},null,{"$f":"G121-F121","v":0},null,114]
[null,null,null,null,null,null,null,null,null,null,115]
[null,"FT-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$123","v":5771367},{"$f":"HLOOKUP($G$8,RevenueScenarios,K123,FALSE)","v":5771367},null,{"$f":"G123-F123","v":0},null,116]
[null,null,null,null,null,null,null,null,null,null,117]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$125","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K125,FALSE)","v":0},null,{"$f":"G125-F125","v":0},null,118]
[null,null,null,null,null,null,null,null,null,null,119]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$127","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K127,FALSE)","v":0},null,{"$f":"G127-F127","v":0},null,120]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$128","v":5771367},{"$f":"HLOOKUP($G$8,RevenueScenarios,K128,FALSE)","v":5771367},null,{"$f":"G128-F128","v":0},null,121]
[null,null,null,null,null,null,null,null,null,null,122]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$130","v":41978841},{"$f":"HLOOKUP($G$8,RevenueScenarios,K130,FALSE)","v":41978841},null,{"$f":"G130-F130","v":0},null,123]
[null,null,null,null,null,null,null,null,null,null,124]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$132","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K132,FALSE)","v":0},null,{"$f":"G132-F132","v":0},null,125]
[null,null,null,null,null,null,null,null,null,null,126]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$134","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K134,FALSE)","v":0},null,{"$f":"G134-F134","v":0},null,127]
[null,null,null,null,null,null,null,null,null,null,128]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$136","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K136,FALSE)","v":0},null,{"$f":"G136-F136","v":0},null,129]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$137","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K137,FALSE)","v":0},null,{"$f":"G137-F137","v":0},null,130]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K137+1","v":131}]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$139","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K139,FALSE)","v":0},null,{"$f":"G139-F139","v":0},null,132]
[null,null,null,null,null,null,null,null,null,null,133]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$141","v":33875},{"$f":"HLOOKUP($G$8,RevenueScenarios,K141,FALSE)","v":33875},null,{"$f":"G141-F141","v":0},null,134]
[null,null,null,null,null,null,null,null,null,null,135]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$143","v":1865},{"$f":"HLOOKUP($G$8,RevenueScenarios,K143,FALSE)","v":1865},null,{"$f":"G143-F143","v":0},null,136]
[null,null,null,null,null,null,null,null,null,null,137]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$145","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K145,FALSE)","v":0},null,{"$f":"G145-F145","v":0},null,138]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$146","v":35740},{"$f":"HLOOKUP($G$8,RevenueScenarios,K146,FALSE)","v":35740},null,{"$f":"G146-F146","v":0},null,139]
[null,null,null,null,null,null,null,null,null,null,140]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$148","v":31077},{"$f":"HLOOKUP($G$8,RevenueScenarios,K148,FALSE)","v":31077},null,{"$f":"G148-F148","v":0},null,141]
[null,null,null,null,null,null,null,null,null,null,142]
[null,"FTE","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$150","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K150,FALSE)","v":0},null,{"$f":"G150-F150","v":0},null,143]
[null,null,null,null,null,null,null,null,null,null,144]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$152","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K152,FALSE)","v":0},null,{"$f":"G152-F152","v":0},null,145]
[null,null,null,null,null,null,null,null,null,null,146]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$154","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K154,FALSE)","v":0},null,{"$f":"G154-F154","v":0},null,147]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$155","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K155,FALSE)","v":0},null,{"$f":"G155-F155","v":0},null,148]
[null,null,null,null,null,null,null,null,null,null,149]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$157","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K157,FALSE)","v":0},null,{"$f":"G157-F157","v":0},null,150]
[null,null,null,null,null,null,null,null,null,null,151]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$159","v":13385306},{"$f":"HLOOKUP($G$8,RevenueScenarios,K159,FALSE)","v":13385306},null,{"$f":"G159-F159","v":0},null,152]
[null,null,null,null,null,null,null,null,null,null,153]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$161","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K161,FALSE)","v":0},null,{"$f":"G161-F161","v":0},null,154]
[null,null,null,null,null,null,null,null,null,null,155]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$163","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K163,FALSE)","v":0},null,{"$f":"G163-F163","v":0},null,156]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$164","v":13385306},{"$f":"HLOOKUP($G$8,RevenueScenarios,K164,FALSE)","v":13385306},null,{"$f":"G164-F164","v":0},null,157]
[null,null,null,null,null,null,null,null,null,null,158]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$166","v":36622120},{"$f":"HLOOKUP($G$8,RevenueScenarios,K166,FALSE)","v":36622120},null,{"$f":"G166-F166","v":0},null,159]
[null,null,null,null,null,null,null,null,null,null,160]
[null,"IT-S","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$168","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K168,FALSE)","v":0},null,{"$f":"G168-F168","v":0},null,161]
[null,null,null,null,null,null,null,null,null,null,162]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$170","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K170,FALSE)","v":0},null,{"$f":"G170-F170","v":0},null,163]
[null,null,null,null,null,null,null,null,null,null,164]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$172","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K172,FALSE)","v":0},null,{"$f":"G172-F172","v":0},null,165]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$173","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K173,FALSE)","v":0},null,{"$f":"G173-F173","v":0},null,166]
[null,null,null,null,null,null,null,null,null,null,167]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$175","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K175,FALSE)","v":0},null,{"$f":"G175-F175","v":0},null,168]
[null,null,null,null,null,null,null,null,null,null,169]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$177","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K177,FALSE)","v":0},null,{"$f":"G177-F177","v":0},null,170]
[null,null,null,null,null,null,null,null,null,null,171]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$179","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K179,FALSE)","v":0},null,{"$f":"G179-F179","v":0},null,172]
[null,null,null,null,null,null,null,null,null,null,173]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$181","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K181,FALSE)","v":0},null,{"$f":"G181-F181","v":0},null,174]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$182","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K182,FALSE)","v":0},null,{"$f":"G182-F182","v":0},null,175]
[null,null,null,null,null,null,null,null,null,null,176]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$184","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K184,FALSE)","v":0},null,{"$f":"G184-F184","v":0},null,177]
[null,null,null,null,null,null,null,null,null,null,178]
[null,"E-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$186","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K186,FALSE)","v":0},null,{"$f":"G186-F186","v":0},null,179]
[null,null,null,null,null,null,null,null,null,null,180]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$188","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K188,FALSE)","v":0},null,{"$f":"G188-F188","v":0},null,181]
[null,null,null,null,null,null,null,null,null,null,182]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$190","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K190,FALSE)","v":0},null,{"$f":"G190-F190","v":0},null,183]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$191","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K191,FALSE)","v":0},null,{"$f":"G191-F191","v":0},null,184]
[null,null,null,null,null,null,null,null,null,null,185]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$193","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K193,FALSE)","v":0},null,{"$f":"G193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$195","v":8135228},{"$f":"HLOOKUP($G$8,RevenueScenarios,K195,FALSE)","v":8135228},null,{"$f":"G195-F195","v":0},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$196","v":26803015},{"$f":"HLOOKUP($G$8,RevenueScenarios,K196,FALSE)","v":26803015},null,{"$f":"G196-F196","v":0},null,189]
[null,null,null,null,null,null,null,null,null,null,190]
[null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":337954208.53725803},{"$f":"HLOOKUP($G$8,RevenueScenarios,K199,FALSE)","v":337954208.53725803},null,{"$f":"G199-F199","v":0},null,192]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":74781507.798779503},{"$f":"HLOOKUP($G$8,RevenueScenarios,K200,FALSE)","v":74781507.798779503},null,{"$f":"G200-F200","v":0},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":458991479.16396248},{"$f":"HLOOKUP($G$8,RevenueScenarios,K201,FALSE)","v":458991479.16396248},null,{"$f":"G201-F201","v":0},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":108152622.16666667},{"$f":"HLOOKUP($G$8,RevenueScenarios,K202,FALSE)","v":108152622.16666667},null,{"$f":"G202-F202","v":0},null,{"$f":"+K201+1","v":195}]
[null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":90945264.310000002},{"$f":"HLOOKUP($G$8,RevenueScenarios,K204,FALSE)","v":90945264.310000002},null,{"$f":"G204-F204","v":0},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":78632038},{"$f":"HLOOKUP($G$8,RevenueScenarios,K205,FALSE)","v":78632038},null,{"$f":"G205-F205","v":0},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":169577302.31},{"$f":"HLOOKUP($G$8,RevenueScenarios,K206,FALSE)","v":169577302.31},null,{"$f":"G206-F206","v":0},null,199]
[null,null,null,null,null,null,null,null,null,null,200]
["Idaho",null,null,null,null,null,null,null,null,null,201]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$209","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K209,FALSE)","v":0},null,{"$f":"G209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$211","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K211,FALSE)","v":0},null,{"$f":"G211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$213","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K213,FALSE)","v":0},null,{"$f":"G213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$214","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K214,FALSE)","v":0},null,{"$f":"G214-F214","v":0},null,207]
[null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$216","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K216,FALSE)","v":0},null,{"$f":"G216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$218","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K218,FALSE)","v":0},null,{"$f":"G218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$220","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K220,FALSE)","v":0},null,{"$f":"G220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$222","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K222,FALSE)","v":0},null,{"$f":"G222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$223","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K223,FALSE)","v":0},null,{"$f":"G223-F223","v":0},null,216]
[null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$225","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K225,FALSE)","v":0},null,{"$f":"G225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked JUN 2015 Rev'!$T$227","v":0},null,null,{"$f":"G227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$228","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K228,FALSE)","v":0},null,{"$f":"G228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$229","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K229,FALSE)","v":0},null,{"$f":"G229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$230","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K230,FALSE)","v":0},null,{"$f":"G230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$231","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K231,FALSE)","v":0},null,{"$f":"G231-F231","v":0},null,224]
[null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$233","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K233,FALSE)","v":0},null,{"$f":"G233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$234","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K234,FALSE)","v":0},null,{"$f":"G234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$235","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K235,FALSE)","v":0},null,{"$f":"G235-F235","v":0},null,228]
[null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$238","v":11075492},{"$f":"HLOOKUP($G$8,RevenueScenarios,K238,FALSE)","v":11075492},null,{"$f":"G238-F238","v":0},null,231]
[null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,233]
[null,null,null,null,null,null,null,null,null,null,234]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$242","v":18183672},{"$f":"HLOOKUP($G$8,RevenueScenarios,K242,FALSE)","v":18183672},null,{"$f":"G242-F242","v":0},null,235]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$243","v":29259164},{"$f":"HLOOKUP($G$8,RevenueScenarios,K243,FALSE)","v":29259164},null,{"$f":"G243-F243","v":0},null,236]
[null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$245","v":3185361},{"$f":"HLOOKUP($G$8,RevenueScenarios,K245,FALSE)","v":3185361},null,{"$f":"G245-F245","v":0},null,238]
[null,null,null,null,null,null,null,null,null,null,239]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$247","v":132528},{"$f":"HLOOKUP($G$8,RevenueScenarios,K247,FALSE)","v":132528},null,{"$f":"G247-F247","v":0},null,240]
[null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,242]
[null,null,null,null,null,null,null,null,null,null,243]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$251","v":1038701},{"$f":"HLOOKUP($G$8,RevenueScenarios,K251,FALSE)","v":1038701},null,{"$f":"G251-F251","v":0},null,244]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$252","v":1171229},{"$f":"HLOOKUP($G$8,RevenueScenarios,K252,FALSE)","v":1171229},null,{"$f":"G252-F252","v":0},null,245]
[null,null,null,null,null,null,null,null,null,null,246]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$254","v":181743},{"$f":"HLOOKUP($G$8,RevenueScenarios,K254,FALSE)","v":181743},null,{"$f":"G254-F254","v":0},null,247]
[null,null,null,null,null,null,null,null,null,null,248]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$256","v":229395.03275260006},{"$f":"HLOOKUP($G$8,RevenueScenarios,K256,FALSE)","v":229395.03275260006},null,{"$f":"G256-F256","v":0},null,249]
[null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,251]
[null,null,null,null,null,null,null,null,null,null,252]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$260","v":115188.36724739999},{"$f":"HLOOKUP($G$8,RevenueScenarios,K260,FALSE)","v":115188.36724739999},null,{"$f":"G260-F260","v":0},null,253]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$261","v":344583.39999999997},{"$f":"HLOOKUP($G$8,RevenueScenarios,K261,FALSE)","v":344583.39999999997},null,{"$f":"G261-F261","v":0},null,254]
[null,null,null,null,null,null,null,null,null,null,255]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$263","v":20072.719999999998},{"$f":"HLOOKUP($G$8,RevenueScenarios,K263,FALSE)","v":20072.719999999998},null,{"$f":"G263-F263","v":0},null,256]
[null,null,null,null,null,null,null,null,null,null,257]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$265","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K265,FALSE)","v":0},null,{"$f":"G265-F265","v":0},null,258]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K265+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,260]
[null,null,null,null,null,null,null,null,null,null,261]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$269","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K269,FALSE)","v":0},null,{"$f":"G269-F269","v":0},null,262]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$270","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K270,FALSE)","v":0},null,{"$f":"G270-F270","v":0},null,263]
[null,null,null,null,null,null,null,null,null,null,264]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$272","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K272,FALSE)","v":0},null,{"$f":"G272-F272","v":0},null,265]
[null,null,null,null,null,null,null,null,null,null,266]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$274","v":39558},{"$f":"HLOOKUP($G$8,RevenueScenarios,K274,FALSE)","v":39558},null,{"$f":"G274-F274","v":0},null,267]
[null,null,null,"(To Commodity Costs)",null,null,null,null,0,null,268]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$276","v":-266},{"$f":"HLOOKUP($G$8,RevenueScenarios,K276,FALSE)","v":-266},null,0,null,269]
[null,null,null,null,null,null,null,null,0,null,270]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$278","v":653227},{"$f":"HLOOKUP($G$8,RevenueScenarios,K278,FALSE)","v":653227},null,0,null,271]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$279","v":692519},{"$f":"HLOOKUP($G$8,RevenueScenarios,K279,FALSE)","v":692519},null,0,null,272]
[null,null,null,null,null,null,null,null,0,null,273]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$281","v":147933},{"$f":"HLOOKUP($G$8,RevenueScenarios,K281,FALSE)","v":147933},null,0,null,{"$f":"+K280+1","v":274}]
[null,null,null,null,null,null,null,null,0,null,{"$f":"+K281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$283","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K283,FALSE)","v":0},null,0,null,276]
[null,null,null,"(To Commodity Costs)",null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$285","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K285,FALSE)","v":0},null,0,null,278]
[null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$287","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$288","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K288,FALSE)","v":0},null,0,null,281]
[null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$290","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$292","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K292,FALSE)","v":0},null,0,null,285]
[null,"Sales",null,"(To Commodity Costs)",null,null,null,null,0,null,286]
[null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$296","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$297","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K297,FALSE)","v":0},null,0,null,290]
[null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth",null,null,null,{"$f":"HLOOKUP($G$8,RevenueScenarios,K299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,0,null,293]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$301","v":70374},{"$f":"HLOOKUP($G$8,RevenueScenarios,K301,FALSE)","v":70374},null,0,null,294]
[null,null,null,"(To Commodity Costs)",null,null,null,null,0,null,295]
[null,null,null,null,null,null,null,null,0,null,296]
[null,null,null,null,null,null,null,null,0,null,297]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$305","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K305,FALSE)","v":0},null,0,null,298]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$306","v":70374},{"$f":"HLOOKUP($G$8,RevenueScenarios,K306,FALSE)","v":70374},null,0,null,299]
[null,null,null,null,null,null,null,null,0,null,300]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$308","v":128233},{"$f":"HLOOKUP($G$8,RevenueScenarios,K308,FALSE)","v":128233},null,0,null,301]
[null,null,null,null,null,null,null,null,0,null,302]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$310","v":29250},{"$f":"HLOOKUP($G$8,RevenueScenarios,K310,FALSE)","v":29250},null,0,null,303]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,0,null,304]
[null,null,null,null,null,null,null,null,0,null,305]
[null,null,null,null,null,null,null,null,0,null,306]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$314","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K314,FALSE)","v":0},null,0,null,307]
[null,null,"Total Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$315","v":29250},{"$f":"HLOOKUP($G$8,RevenueScenarios,K315,FALSE)","v":29250},null,0,null,308]
[null,null,null,null,null,null,null,null,0,null,309]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$317","v":390364},{"$f":"HLOOKUP($G$8,RevenueScenarios,K317,FALSE)","v":390364},null,0,null,310]
[null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$319","v":431522.9},{"$f":"HLOOKUP($G$8,RevenueScenarios,K319,FALSE)","v":431522.9},null,{"$f":"G319-F319","v":0},null,312]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$320","v":147660.52000000002},{"$f":"HLOOKUP($G$8,RevenueScenarios,K320,FALSE)","v":147660.52000000002},null,0,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":12056156.452752599},{"$f":"HLOOKUP($G$8,RevenueScenarios,K322,FALSE)","v":12056156.452752599},null,0,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-266},{"$f":"HLOOKUP($G$8,RevenueScenarios,K323,FALSE)","v":-266},null,0,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":99624},{"$f":"HLOOKUP($G$8,RevenueScenarios,K324,FALSE)","v":99624},null,0,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":19990788.367247399},{"$f":"HLOOKUP($G$8,RevenueScenarios,K325,FALSE)","v":19990788.367247399},null,0,null,318]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F243+F252+F261+F270+F279+F288+F297+F306+F315","v":31567119.399999999},{"$f":"HLOOKUP($G$8,RevenueScenarios,K326,FALSE)","v":31567119.399999999},null,0,null,319]
[null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3535109.72},{"$f":"HLOOKUP($G$8,RevenueScenarios,K328,FALSE)","v":3535109.72},null,0,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":518597},{"$f":"HLOOKUP($G$8,RevenueScenarios,K329,FALSE)","v":518597},null,0,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4053706.72},{"$f":"HLOOKUP($G$8,RevenueScenarios,K330,FALSE)","v":4053706.72},null,0,null,323]
[null,null,null,null,null,null,null,null,0,null,324]
["Colorado",null,null,null,null,null,null,null,0,null,325]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$335","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K333,FALSE)","v":0},null,0,null,326]
[null,null,null,null,null,null,null,null,0,null,327]
[null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$339","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F333:F337)","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K338,FALSE)","v":0},null,0,null,331]
[null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$342","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,0,null,334]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$344","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K342,FALSE)","v":0},null,0,null,335]
[null,null,null,null,null,null,null,null,0,null,336]
[null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$348","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F342:F346)","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K347,FALSE)","v":0},null,0,null,340]
[null,null,null,null,null,null,null,null,0,null,{"$f":"+K347+1","v":341}]
[null,null,"Total Dth",null,null,{"$f":"'Booked JUN 2015 Rev'!$T$351","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked JUN 2015 Rev'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,{"$f":"G351-F351","v":0},null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K354,FALSE)","v":0},null,0,null,347]
[null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"HLOOKUP($G$8,RevenueScenarios,K358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,0,null,352]
["System Total Tariff Sales and Revenue",null,null,null,null,null,null,null,0,null,353]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,0,null,354]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":350010364.99001062},{"$f":"HLOOKUP($G$8,RevenueScenarios,K362,FALSE)","v":350010364.99001062},null,0,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":74781241.798779503},{"$f":"HLOOKUP($G$8,RevenueScenarios,K363,FALSE)","v":74781241.798779503},null,0,null,356]
[null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":99624},{"$f":"HLOOKUP($G$8,RevenueScenarios,K364,FALSE)","v":99624},null,0,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":478982267.53120989},{"$f":"HLOOKUP($G$8,RevenueScenarios,K365,FALSE)","v":478982267.53120989},null,0,null,358]
[null,null,null,{"$f":"+AW362+AW364","v":0},null,null,null,null,0,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":903873498.31999993},{"$f":"HLOOKUP($G$8,RevenueScenarios,K367,FALSE)","v":903873498.31999993},null,0,null,360]
[null,"System Total Dth Throughput",null,null,null,null,null,null,0,null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":94480374.030000001},{"$f":"HLOOKUP($G$8,RevenueScenarios,K369,FALSE)","v":94480374.030000001},null,0,null,362]
[null,null,"Transportation Dth",null,null,79150635,{"$f":"HLOOKUP($G$8,RevenueScenarios,K370,FALSE)","v":79150635},null,0,null,363]
[null,null,null,null,null,173631009.03,{"$f":"HLOOKUP($G$8,RevenueScenarios,K371,FALSE)","v":173631009.03},null,0,null,364]
[null,null,null,null,null,null,null,null,null,null,365]
[null,"UTAH","GS-1","Customers",null,null,{"$f":"HLOOKUP($G$8,RevenueScenarios,K373,FALSE)","v":0},null,{"$f":"G373-F373","v":0},null,366]
[null,"UTAH","GSS","Customers",null,null,0,null,0,null,367]
[null,"UTAH","F-S","Customers",null,null,0,null,0,null,368]
[null,"UTAH","IS","Customers",null,null,0,null,0,null,369]
[null,"UTAH","NGV","Customers",null,null,0,null,0,null,370]
[null,"UTAH","F-4","Customers",null,null,0,null,0,null,371]
[null,"UTAH","I-2","Customers",null,null,0,null,0,null,372]
[null,"UTAH","FT-1","Customers",null,null,0,null,0,null,373]
[null,"UTAH","FT1L","Customers",null,null,0,null,0,null,374]
[null,"UTAH","MT","Customers",null,null,0,null,0,null,375]
[null,"UTAH","FT-E","Customers",null,null,0,null,0,null,376]
[null,"UTAH","TS","Customers",null,null,0,null,0,null,377]
[null,"UTAH","IT-S","Customers",null,null,0,null,0,null,378]
[null,"UTAH","FT-2C","Customers",null,null,0,null,0,null,379]
[null,"UTAH","E-1","Customers",null,null,0,null,0,null,380]
[null,"UTAH","P-I","Customers",null,null,0,null,0,null,381]
[null,"UT SUBTOTALS FROM PRN",null,null,null,null,0,null,0,null,382]
[null,"UTAH TOTAL ","Utah","Customers",null,null,0,null,0,null,383]
[null,"UTAH CHECK",null,null,null,null,0,null,0,null,384]
[null,null,null,null,null,null,0,null,0,null,385]
[null,"WYO","GS-1","Customers",null,null,0,null,0,null,386]
[null,"WYO","NGV","Customers",null,null,0,null,0,null,387]
[null,"WYO","GSW","Customers",null,null,0,null,0,null,388]
[null,"WYO","I-2","Customers",null,null,0,null,0,null,389]
[null,"WYO","I-4","Customers",null,null,0,null,0,null,390]
[null,"WYO","IC","Customers",null,null,0,null,0,null,391]
[null,"WYO","I-T","Customers",null,null,0,null,0,null,392]
[null,"WYO","Wyoming Totals","Customers",null,null,0,null,0,null,393]
[null,null,null,null,null,null,0,null,0,null,394]
[null,"CO","I-4","Customers",null,null,0,null,0,null,395]
[null,"CO","IC","Customers",null,null,0,null,0,null,396]
[null,"CO","Colorado Totals","Customers",null,null,0,null,0,null,397]
[null,null,"Colorado Totals","Customers",null,null,0,null,0,null,398]
[null,null,null,null,null,null,null,null,null,null,399]
[null,null,null,null,null,null,null,null,null,null,400]
[null,null,null,null,null,null,null,null,null,null,401]
[null,null,null,null,null,null,null,null,null,null,402]
[null,null,null,null,null,null,null,null,null,null,403]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F362","v":350010364.99001062},{"$f":"+G362","v":350010364.99001062},null,{"$f":"G411-F411","v":0},null,404]
[null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"+F364","v":99624},{"$f":"+G364","v":99624},null,{"$f":"G412-F412","v":0},null,{"$f":"+K411+1","v":405}]
[null,null,"SYSTEM Distribution Non-Gas Rev",null,null,{"$f":"SUM(F411:F412)","v":350109988.99001062},{"$f":"SUM(G411:G412)","v":350109988.99001062},null,{"$f":"G413-F413","v":0},null,406]
[null,null,null,null,null,null,null,null,null,null,407]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F363","v":74781241.798779503},{"$f":"+G363","v":74781241.798779503},null,{"$f":"G415-F415","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,409]
[null,null,"Commodity Revenue",null,null,{"$f":"+F200","v":74781507.798779503},{"$f":"+G200","v":74781507.798779503},null,{"$f":"G417-F417","v":0},null,410]
[null,null,null,null,null,{"$f":"+F415-F417","v":-266},{"$f":"+G415-G417","v":-266},null,{"$f":"G418-F418","v":0},null,411]
[null,null,"TOTAL Commodity Revenue",null,null,{"$f":"SUM(F417:F418)","v":74781241.798779503},{"$f":"SUM(G417:G418)","v":74781241.798779503},null,{"$f":"G419-F419","v":0},null,412]
[null,null,null,null,null,null,null,null,null,null,413]
[null,null,null,null,null,null,null,null,null,null,414]

{"sheet":"Booked JUN 2015 Rev","index":21,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30",{"$f":"+S9","v":"2015-06-30"}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21+$S$30+$S$39","v":949888},{"$f":"+$T$21+$T$30+$T$39","v":935782.66666666663},{"$f":"+$T$22","v":83206291},{"$f":"+$T$15","v":273299812},{"$f":"+$T$17","v":70435477},{"$f":"+$T$19","v":420775067},{"$f":"SUM(AA13:AC13)","v":764510356}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":649},{"$f":"+$T$48","v":605.16666666666663},{"$f":"+$T$49","v":4788325},{"$f":"+$T$42","v":3876580},{"$f":"+$T$44","v":3484211},{"$f":"+$T$46","v":24219009},{"$f":"SUM(AA14:AC14)","v":31579800}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,9856581,10022674,10642756,15145155,28183746,48765738,42962770,40063644,25760943,17816248,13807988,10271569,{"$f":"SUM(H15:S15)","v":273299812},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":582252.31000000006},{"$f":"+$T$60","v":5745767.5372580029},{"$f":"+$T$62","v":435588.79877950001},{"$f":"+$T$64","v":2954232.1639625002},{"$f":"SUM(AA15:AC15)","v":9135588.5000000037}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":950538},{"$f":"SUM(Y13:Y15)","v":936388.83333333326},{"$f":"SUM(Z13:Z15)","v":88576868.310000002},{"$f":"SUM(AA13:AA15)","v":282922159.53725803},74355276.798779503,447948308.16396248,805225744.5]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,1022589,1042967,1142875,2129220,9196411,15516859,15764729,10563742,8048467,2909934,1846303,1251381,{"$f":"SUM(H17:S17)","v":70435477}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,10929941,11131830,12200164,22752309,49456950,79081033,80243574,53780159,40973217,31548141,20044251,8633498,{"$f":"SUM(H19:S19)","v":420775067},null,null,"IS",{"$f":"+$S$102","v":89},{"$f":"+$T$102","v":88.916666666666671},{"$f":"+$T$103","v":2368396},{"$f":"+$T$96","v":903258},{"$f":"+$T$98","v":424366},{"$f":"+$T$100","v":11043171},{"$f":"SUM(AA19:AC19)","v":12370795}]
["FIRM",null,"Total Revenue","sales",null,null,null,21809111,22197471,23985795,40026684,86837107,143363630,138971073,104407545,74782627,52274323,35698542,20156448,{"$f":"SUM(T15:T19)","v":764510356},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":89},{"$f":"SUM(Y19:Y19)","v":88.916666666666671},{"$f":"SUM(Z19:Z19)","v":2368396},903258,424366,11043171,12370795]
["FIRM",null,"# of Customers","sales",null,null,null,924302,923530,926339,926529,928003,933559,936074,938179,946517,948007,948465,949888,{"$f":"AVERAGE(H21:S21)","v":935782.66666666663}]
["FIRM",null,"Total Dth","sales",null,null,null,2071574,2109702,2312191,4311208,9756434,15668506,15900459,10656516,8118856,6251283,3971773,2077789,{"$f":"SUM(H22:S22)","v":83206291},null,null,"CET",null,null,null,{"$f":"+$T$195","v":8135228},null,null,{"$f":"SUM(AA22:AC22)","v":8135228}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":26803015},null,null,{"$f":"SUM(AA23:AC23)","v":26803015}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H24:S24)","v":0},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":34938243},null,null,{"$f":"SUM(AD22:AD23)","v":34938243}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H26:S26)","v":0},null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":9},{"$f":"+$T$129","v":9.0833333333333339},{"$f":"+$T$130","v":41978841},{"$f":"+$T$123","v":5771367},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":5771367}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H28:S28)","v":0},null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T24:T28)","v":0},null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H31:S31)","v":0},null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":31077},{"$f":"+$T$141","v":33875},{"$f":"+$T$143","v":1865},{"$f":"+$T$145","v":0},35740]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":357},{"$f":"+$T$165","v":356.41666666666669},{"$f":"+$T$166","v":36622120},{"$f":"+$T$159","v":13385306},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},13385306]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H33:S33)","v":0},null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":367},{"$f":"SUM(Y27:Y33)","v":366.5},78632038,19190548,1865,0,19192413]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H35:S35)","v":0}]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":950994},{"$f":"+Y34+Y24+Y16+Y20","v":936844.24999999988},169577302.31,337954208.53725803,{"$f":"+AB34+AB24+AB16+AB20","v":74781507.798779503},458991479.16396248,871727195.5]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H37:S37)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T33:T37)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H39:S39)","v":0},null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H40:S40)","v":0},null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27646},{"$f":"+$T$244","v":27497.333333333332},{"$f":"+$T$245","v":3185361},{"$f":"+$T$238","v":11075492},0,{"$f":"+$T$242","v":18183672},{"$f":"SUM(AA41:AC41)","v":29259164}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,205478,201081,203930,251557,457157,465122,475709,446738,413725,284921,242154,229008,{"$f":"SUM(H42:S42)","v":3876580},null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26.166666666666668},{"$f":"+$T$254","v":181743},{"$f":"+$T$247","v":132528},0,{"$f":"+$T$251","v":1038701},{"$f":"SUM(AA42:AC42)","v":1171229}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":20072.719999999998},{"$f":"+$T$256","v":229395.03275260006},0,{"$f":"+$T$260","v":115188.36724739999},{"$f":"SUM(AA43:AC43)","v":344583.4}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,156456,141818,155992,211598,449021,463220,485120,430118,399034,225934,176433,189467,{"$f":"SUM(H44:S44)","v":3484211},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27673},{"$f":"SUM(Y41:Y43)","v":27524.5},3387176.72,11437415.0327526,0,19337561.367247399,30774976.399999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1666015,1513380,1664612,2228644,2284108,2430572,2531114,2248211,2085722,2272110,1907154,1387367,{"$f":"SUM(H46:S46)","v":24219009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":431522.9},null,null,{"$f":"SUM(AA46:AC46)","v":431522.9}]
["FIRM",null,"Total Revenue","sales",null,null,null,2027949,1856279,2024534,2691799,3190286,3358914,3491943,3125067,2898481,2782965,2325741,1805842,{"$f":"SUM(T42:T46)","v":31579800},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":147660.52000000002},null,null,{"$f":"SUM(AA47:AC47)","v":147660.52000000002}]
["FIRM",null,"# of Customers","sales",null,null,null,605,596,591,599,592,600,598,577,572,641,642,649,{"$f":"AVERAGE(H48:S48)","v":605.16666666666663},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":579183.42000000004},null,null,{"$f":"SUM(AD46:AD47)","v":579183.42000000004}]
["FIRM",null,"Total Dth","sales",null,null,null,316275,286849,315514,423716,453657,481260,501191,445283,413086,450020,377902,323572,{"$f":"SUM(H49:S49)","v":4788325}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H51:S51)","v":0},null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H53:S53)","v":0},null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":147933},{"$f":"+$T$274","v":39558},{"$f":"+$T$276","v":-266},{"$f":"+$T$278","v":653227},{"$f":"SUM(AA53:AC53)","v":692519}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},{"$f":"SUM(Y52:Y53)","v":4},147933,39558,-266,653227,692519]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H55:S55)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T51:T55)","v":0},null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H57:S57)","v":0},null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":390364},{"$f":"+$T$310","v":29250},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":29250}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H58:S58)","v":0},null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":128233},{"$f":"+$T$301","v":70374},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":70374}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},{"$f":"SUM(Y57:Y58)","v":5},518597,99624,0,0,99624]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,306369.92479299998,318992.31955100037,391049.79264460009,223158.79666060032,259227.42794050009,2816442.2410690016,253170.34899050015,199055.61070100023,230921.14887000015,233081.96668000007,254169.66462999978,260128.29472780006,{"$f":"SUM(H60:S60)","v":5745767.5372580029}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27682},{"$f":"+Y59+Y54+Y44+Y48","v":27533.5},4053706.72,12155780.452752599,-266,19990788.367247399,32146302.82]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,43031.731185000004,44603.888295000004,42354.493107000002,43580.05982699999,33829.553998299998,35655.342773399985,30981.666028299995,25595.065848600003,30015.923682000001,30310.513048000004,33029.634418000001,42600.926568900002,{"$f":"SUM(H62:S62)","v":435588.79877950001}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,298763.32402200002,309678.59215400001,294061.35424840002,302570.29351239995,238655.42806120004,251535.71615759993,218564.5949812,180564.05345040004,211751.62744800004,213829.85027200007,233012.28095200003,201245.04870330001,{"$f":"SUM(H64:S64)","v":2954232.1639625002},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":978587},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":964288.83333333326},171262613.03,313689304.5700106,74356875.798779503,467939096.53120989,855985276.89999998]
["FIRM",null,"Total Revenue","sales",null,null,null,648164.98,673274.8000000004,727465.64000000013,569309.15000000026,531712.41000000015,3103633.3000000012,502716.61000000016,405214.73000000027,472688.70000000019,477222.33000000013,520211.57999999984,503974.27000000008,{"$f":"SUM(T60:T64)","v":9135588.5000000037},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":977534},{"$f":"+Y41+Y13","v":963280},86391652,284375304,70435477,438958739,793769520]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1142},{"$f":"+Y77-Y65","v":1097.7499999998836},87239357.030000001,65734684.990010619,4345764.7987795025,40023528.531209886,110103978.32000005]
["FIRM",null,"Total Dth","sales",null,null,null,56628.150000000009,58697.05,55736.93,57349.729999999989,47289.590000000004,49841.819999999985,43308.59,35778.780000000006,41958.600000000006,42370.400000000009,46171.4,47121.270000000004,{"$f":"SUM(H67:S67)","v":582252.31000000006},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":978211},{"$f":"+Y16+Y44","v":963913.33333333326},91964045.030000001,294359574.5700106,74355276.798779503,467285869.53120989,836000720.89999998]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":93},{"$f":"+Y54+Y20","v":92.916666666666671},2516329,942816,424100,11696398,13063314]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H69:S69)","v":0},null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":372},{"$f":"+Y59+Y34","v":371.5},79150635,19290172,1865,0,19292037]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H71:S71)","v":0},null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H73:S73)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T69:T73)","v":0},null,"UTAH TOTAL",null,{"$f":"+X36","v":950994},936844.24999999988,169577302.31,337954208.53725803,74781507.798779503,458991479.16396248,871727195.5]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H75:S75)","v":0},null,"WYOMING TOTALS",null,{"$f":"+X61","v":27682},{"$f":"+Y61","v":27533.5},4053706.72,12155780.452752599,-266,19990788.367247399,32146302.82]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H76:S76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":978676},964377.74999999988,173631009.03,350109988.99001062,74781241.798779503,478982267.53120989,903873498.32000005]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H78:S78)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H80:S80)","v":0},null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":0},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H82:S82)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T78:T82)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H85:S85)","v":0}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H87:S87)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H89:S89)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H91:S91)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T87:T91)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H93:S93)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H94:S94)","v":0}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,73137,68933,73859,75080,83805,82777,69057,71836,68908,77263,79196,79407,{"$f":"SUM(H96:S96)","v":903258}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,36606,34321,36830,40894,47276,37839,28079,26928,25398,31330,38617,40248,{"$f":"SUM(H98:S98)","v":424366}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,953787,756631,839007,909143,1314055,1063905,792198,758085,715085,882020,1087276,971979,{"$f":"SUM(H100:S100)","v":11043171}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,1063530,859885,949696,1025117,1445136,1184521,889334,856849,809391,990613,1205089,1091634,{"$f":"SUM(T96:T100)","v":12370795}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,86,91,92,89,89,89,89,89,88,88,88,89,{"$f":"AVERAGE(H102:S102)","v":88.916666666666671}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,204447,191691,205692,228398,263740,211119,156643,150213,141695,174772,215444,224542,{"$f":"SUM(H103:S103)","v":2368396}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H105:S105)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H107:S107)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H109:S109)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T105:T109)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H111:S111)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H112:S112)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H114:S114)","v":0}]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T114:T118)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H120:S120)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H121:S121)","v":0}]
[]
["TRANSPORTATION","FT_FT-1","Distribution Non-Gas Rev","trans",null,null,null,493109,477243,430867,446862,473995,458215,441252,411382,633438,481013,508084,515907,{"$f":"SUM(H123:S123)","v":5771367}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,493109,477243,430867,446862,473995,458215,441252,411382,633438,481013,508084,515907,{"$f":"SUM(T123:T127)","v":5771367}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,10,9,9,9,9,9,9,9,9,9,9,9,{"$f":"AVERAGE(H129:S129)","v":9.0833333333333339}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,6068546,4105616,3416538,3614967,3810394,3594730,2703498,2716538,1946955,2719387,3403795,3877877,{"$f":"SUM(H130:S130)","v":41978841}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H132:S132)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H134:S134)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H136:S136)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T132:T136)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H138:S138)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H139:S139)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,1814,2014,1910,1969,3028,4167,5154,3452,2717,2256,3722,1672,{"$f":"SUM(H141:S141)","v":33875}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,92,110,101,106,201,287,292,193,171,130,104,78,{"$f":"SUM(H143:S143)","v":1865}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1906,2124,2011,2075,3229,4454,5446,3645,2888,2386,3826,1750,{"$f":"SUM(T141:T145)","v":35740}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1530,1832,1676,1764,3356,4789,4867,3213,2852,2169,1729,1300,{"$f":"SUM(H148:S148)","v":31077}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T150:T154)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H156:S156)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,1263197,962061,934414,975361,1130072,1208776,1281513,1388612,1115318,1087339,1040979,997664,{"$f":"SUM(H159:S159)","v":13385306}]
["TRANSPORTATION",null,null,"trans",null,null,null,730309.75,664015.02,1051341.55,748067.69,732314.78,811529.47,834767.98,944221.58000000007,959852.19,959540.62000000011,1070060.04,1032617.4299999999]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1993506.75,1626076.02,1985755.55,1723428.69,1862386.78,2020305.47,2116280.98,2332833.58,2075170.19,2046879.62,2111039.04,2030281.43,{"$f":"SUM(T159:T163)","v":13385306}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,351,356,357,357,357,358,358,355,357,357,357,357,{"$f":"AVERAGE(H165:S165)","v":356.41666666666669}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2861463,2817466,2519203,2685884,3380664,3662201,3737331,3159392,3223812,3078818,2789639,2706247,{"$f":"SUM(H166:S166)","v":36622120}]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-127798.37999999989,29081.040000000037,34953.429999999935]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H168:S168)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H170:S170)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H172:S172)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T168:T172)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H174:S174)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H175:S175)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H177:S177)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H179:S179)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H181:S181)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T177:T181)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H183:S183)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H184:S184)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H186:S186)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H188:S188)","v":0}]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H190:S190)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T186:T190)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H192:S192)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H193:S193)","v":0}]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,403016,191627,1223601,772052,1261770,-6568077,3978681,-1053405,5754537,2037078,-713197,847545,{"$f":"SUM(H195:S195)","v":8135228}]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,760668,810517,968132,2143258,3937665,5087722,4075504,3891701,1902553,1689528,1041229,494538,{"$f":"SUM(H196:S196)","v":26803015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H197:S197)","v":0}]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,13363369.924792999,13055142.319551,14870518.792644599,20034452.796660602,35790465.427940503,52320882.241069004,53542810.3489905,45423015.610701002,35883060.148869999,23708727.966680001,16264324.66463,13697438.2947278,{"$f":"SUM(H199:S199)","v":337954208.53725803}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,1258774.7311849999,1263819.888295,1378152.4931069999,2425398.0598269999,9726738.5539983008,16053860.3427734,16309201.6660283,11046576.0658486,8503085.9236820005,3197638.5130480002,2094486.634418,1523774.9265689,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":74781507.798779503}]
[null,null,"Commodity Revenue",null,null,null,null,13848506.324021999,13711519.592154,14997844.354248401,26192666.2935124,53293768.428061202,82827045.7161576,83785450.594981194,56967019.053450398,43985775.627448,34916100.850272,23271693.280951999,11194089.0487033,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":458991479.16396248}]
[null,null,"Total Utah Revenue",null,null,null,null,28470650.979999997,28030481.800000001,31246515.640000001,48652517.150000006,98810972.409999996,151201788.30000001,153637462.61000001,113436610.72999999,88371921.699999988,61822467.329999998,41630504.579999998,26415302.27,{"$f":"SUM(T199:T201)","v":871727195.5}]
[null,null,"# of Customers",null,null,null,null,925356,924584,927390,927585,929052,934617,937130,939211,947545,949104,949563,950994,{"$f":"AVERAGE(H203:S203)","v":936844.25}]
[null,null,"Sales Dth",null,null,null,null,2648924.15,2646939.0499999998,2889133.9299999997,5020671.7300000004,10521120.59,16410726.82,16601601.59,11287790.779999999,8715595.5999999996,6918445.4000000004,4611290.4000000004,2673024.27,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":90945264.310000002}]
[null,null,"Transportation Dth",null,null,null,null,8931539,6924914,5937417,6302615,7194414,7261720,6445696,5879143,5173619,5800374,6195163,6585424,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":78632038}]
[null,null,"Total Utah Dth",null,null,null,null,11580463.15,9571853.0500000007,8826550.9299999997,11323286.73,17715534.59,23672446.82,23047297.59,17166933.780000001,13889214.6,12718819.4,10806453.4,9258448.2699999996,{"$f":"SUM(T204:T205)","v":169577302.31},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H209:S209)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H211:S211)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H213:S213)","v":0}]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T209:T213)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H215:S215)","v":0}]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H216:S216)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H218:S218)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H220:S220)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H222:S222)","v":0}]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T218:T222)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H224:S224)","v":0}]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H225:S225)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T209+T218","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T211+T220","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T213+T222","v":0}]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T228:T230)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H232:S232)","v":0}]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T216+T225","v":0}]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T217+T226","v":0}]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T216+T225","v":0}]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,409987,432932,511571,761913,1141507,1573226,1335767,1451237,1127126,1017094,819510,493622,{"$f":"SUM(H238:S238)","v":11075492}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,295016,347274,566154,1171408,2342864,3367696,2711714,2552321,1866213,1548830,1137576,276606,{"$f":"SUM(H242:S242)","v":18183672}]
["FIRM",null,"Total Revenue","sales",null,null,null,705003,780206,1077725,1933321,3484371,4940922,4047481,4003558,2993339,2565924,1957086,770228,{"$f":"SUM(H243:S243)","v":29259164}]
["FIRM",null,"# of Customers","sales",null,null,null,27391,27260,27330,27359,27451,27574,27516,27549,27576,27691,27625,27646,{"$f":"AVERAGE(H244:S244)","v":27497.333333333332}]
[null,null,"Total Dth","sales",null,null,null,49877,58665,95646,197899,409608,591342,476171,448178,327703,271971,199756,58545,{"$f":"SUM(H245:S245)","v":3185361}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,7344,7490,8613,9175,10575,11595,9806,10900,16198,15822,14245,10765,{"$f":"SUM(H247:S247)","v":132528}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,58503,60180,78275,87419,104961,121775,94139,109190,94550,94982,83834,50893,{"$f":"SUM(H251:S251)","v":1038701}]
["FIRM",null,"Total Revenue","sales",null,null,null,65847,67670,86888,96594,115536,133370,103945,120090,110748,110804,98079,61658,{"$f":"SUM(H252:S252)","v":1171229}]
["FIRM",null,"# of Customers","sales",null,null,null,27,27,26,26,26,26,26,26,26,26,26,26,{"$f":"AVERAGE(H253:S253)","v":26.166666666666668}]
["FIRM",null,"Total Dth","sales",null,null,null,9890,10166,13224,14769,18440,21383,16531,19173,16603,16679,14721,10164,{"$f":"SUM(H254:S254)","v":181743}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,14749.560422500001,12971.188205,9133.2537399999928,6030.5044675000026,13815.097433900006,101062.31472240003,7329.3519084999944,9795.3708884000025,14291.066657500007,16508.227748900001,13445.884374799998,10263.212183199999,{"$f":"SUM(H256:S256)","v":229395.03275260006}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,14821.9795775,13030.281795000001,6804.296260000001,8439.0155324999978,13335.412566099996,8546.3452775999995,7090.3480914999991,9456.3791115999975,9309.6233424999991,9744.8222510999985,8715.5956251999978,5894.2678168000002,{"$f":"SUM(H260:S260)","v":115188.36724739999}]
["FIRM",null,"Total Revenue","sales",null,null,null,29571.54,26001.47,15937.549999999994,14469.52,27150.510000000002,109608.66000000003,14419.699999999993,19251.75,23600.690000000006,26253.05,22161.479999999996,16157.48,{"$f":"SUM(H261:S261)","v":344583.39999999997}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,2504.0300000000002,2201.34,1149.5200000000002,1425.6899999999996,2341.6699999999996,1500.72,1245.05,1660.5199999999998,1634.75,1711.1699999999998,1530.4399999999998,1167.82,{"$f":"SUM(H263:S263)","v":20072.719999999998}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H265:S265)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H269:S269)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H270:S270)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H271:S271)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H272:S272)","v":0}]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,2189,2070,2441,2870,3117,4390,4116,3421,4211,3553,3795,3385,{"$f":"SUM(H274:S274)","v":39558}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-230,-271,255,312,193,840,-211,-447,-29,-397,-197,-84,{"$f":"SUM(H276:S276)","v":-266}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,31488,25106,36650,49628,53325,102675,77344,48106,73451,51514,59017,44923,{"$f":"SUM(H278:S278)","v":653227}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,33447,26905,39346,52810,56635,107905,81249,51080,77633,54670,62615,48224,{"$f":"SUM(T274:T278)","v":692519}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"AVERAGE(H280:S280)","v":4}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,6529,5967,8913,12112,13793,23739,20596,15480,13729,8700,10011,8364,{"$f":"SUM(H281:S281)","v":147933}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H283:S283)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H287:S287)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H288:S288)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H289:S289)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H290:S290)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H292:S292)","v":0}]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H296:S296)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H297:S297)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H298:S298)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H299:S299)","v":0}]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,4815,4387,4794,5054,5540,10060,5134,5072,6727,6489,6247,6055,{"$f":"SUM(H301:S301)","v":70374}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4815,4387,4794,5054,5540,10060,5134,5072,6727,6489,6247,6055,{"$f":"SUM(H306:S306)","v":70374}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8802,4138,8562,11410,16689,16082,11091,10789,12242,10823,9376,8229,{"$f":"SUM(H308:S308)","v":128233}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,1985,968,1496,1639,2428,2602,2963,2545,2701,2980,3042,3901,{"$f":"SUM(H310:S310)","v":29250}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1985,968,1496,1639,2428,2602,2963,2545,2701,2980,3042,3901,{"$f":"SUM(H315:S315)","v":29250}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,25905,9643,17831,18928,27356,28426,35934,29902,33714,42531,45184,75010,{"$f":"SUM(H317:S317)","v":390364}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,23809.74,21345.15,68587.48,-7455.93,-76279.45,-172742.43,214432.05,-82483.64,222167.6,76701.17,31615.94,111825.22,{"$f":"SUM(H319:S319)","v":431522.9}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,2196.33,2854.08,4924.75,11445.15,17588.95,26498.43,21474.81,24293.11,13435.8,11997.41,8392.41,2559.29,{"$f":"SUM(H320:S320)","v":147660.52000000002}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,460275.63042250002,479662.41820500005,605270.48373999994,783977.7244675,1110323.5974339,1544029.3147223999,1592925.2119085002,1417162.8408884001,1397429.4666575002,1141675.8077488998,891004.2343748,632419.72218320007,{"$f":"SUM(H322:S322)","v":12056156.452752601}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-230,-271,255,312,193,840,-211,-447,-29,-397,-197,-84,{"$f":"SUM(H323:S323)","v":-266}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,6800,5355,6290,6693,7968,12662,8097,7617,9428,9469,9289,9956,99624]
[null,null,"Commodity Revenue",null,null,null,null,399828.97957750002,445590.28179500002,687883.29625999997,1316894.0155325001,2514485.4125660998,3600692.3452776,2890287.3480914999,2719073.3791116001,2043523.6233425001,1705070.8222511001,1289142.5956252001,378316.26781679998,19990788.367247399]
[null,null,"Total Wyoming Revenue",null,null,null,null,866674.6100000001,930336.70000000007,1299698.7799999998,2107876.7400000002,3632970.01,5158223.66,4491098.5600000005,4143406.22,3450352.0900000003,2855818.63,2189238.83,1020607.99,{"$f":"SUM(H326:S326)","v":32146302.819999997}]
[null,null,"# of Customers",null,null,null,null,27428,27297,27366,27395,27487,27610,27552,27585,27612,27727,27661,27682,{"$f":"AVERAGE(H327:S327)","v":27533.5}]
[null,null,"Sales Dth",null,null,null,null,68800.03,76999.34,118932.52,226205.69,444182.67,637964.72,514543.05,484491.52000000002,359669.75,299061.17,226018.44,78240.820000000007,{"$f":"SUM(H328:S328)","v":3535109.7199999997}]
[null,null,"Transportation Dth",null,null,null,null,34707,13781,26393,30338,44045,44508,47025,40691,45956,53354,54560,83239,518597]
[null,null,"Total Wyoming Dth",null,null,null,null,103507.03,90780.34,145325.52000000002,256543.69,488227.67,682472.72,561568.05000000005,525182.52,405625.75,352415.17,280578.44,161479.82,4053706.7199999997,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H333:S333)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H337:S337)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H338:S338)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H339:S339)","v":0}]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H340:S340)","v":0}]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H342:S342)","v":0}]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H346:S346)","v":0}]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H347:S347)","v":0}]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H348:S348)","v":0}]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H349:S349)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H352:S352)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H353:S353)","v":0}]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H354:S354)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(H355:S355)","v":0}]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T340","v":0}]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T349","v":0}]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T340+T349","v":0}]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,13823645.5552155,13534804.737756001,15475789.2763846,20818430.521128103,36900789.025374405,53864911.5557914,55135735.560898997,46840178.451589406,37280489.615527496,24850403.7744289,17155328.899004798,14329858.016911,{"$f":"SUM(H362:S362)","v":350010364.99001062}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,1258544.7311849999,1263548.888295,1378407.4931069999,2425710.0598269999,9726931.5539983008,16054700.3427734,16308990.6660283,11046129.0658486,8503056.9236820005,3197241.5130480002,2094289.634418,1523690.9265689,{"$f":"SUM(H363:S363)","v":74781241.798779488}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,6800,5355,6290,6693,7968,12662,8097,7617,9428,9469,9289,9956,{"$f":"SUM(H364:S364)","v":99624}]
[null,null,"Commodity Revenue",null,null,null,null,14248335.303599499,14157109.873949001,15685727.6505084,27509560.309044901,55808253.840627305,86427738.061435193,86675737.943072692,59686092.432562001,46029299.250790499,36621171.672523096,24560835.876577199,11572405.3165201,{"$f":"SUM(H365:S365)","v":478982267.53120983}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,29337325.59,28960818.5,32546214.419999998,50760393.890000001,102443942.42000002,156360011.95999998,158128561.16999999,117580016.95000002,91822273.789999992,64678285.959999993,43819743.409999996,27435910.259999998,{"$f":"SUM(H367:S367)","v":903873498.31999993},{"$f":"+T367","v":903873498.31999993}]
[null,null,"# of Customers",null,null,null,null,952784,951881,954756,954980,956539,962227,964682,966796,975157,976831,977224,978676,{"$f":"AVERAGE(H368:S368)","v":964377.75}]
[null,null,"Sales Dth",null,null,null,null,2717724.1799999997,2723938.3899999997,3008066.4499999997,5246877.4200000009,10965303.26,17048691.539999999,17116144.640000001,11772282.299999999,9075265.3499999996,7217506.5700000003,4837308.8400000008,2751265.09,{"$f":"SUM(H369:S369)","v":94480374.030000001}]
[null,null,"Transportation Dth",null,null,null,null,8966246,6938695,5963810,6332953,7238459,7306228,6492721,5919834,5219575,5853728,6249723,6668663,{"$f":"SUM(H370:S370)","v":79150635}]
[null,null,"SystemTotal Dth",null,null,null,null,11683970.18,9662633.3900000006,8971876.4499999993,11579830.42,18203762.260000002,24354919.539999999,23608865.640000001,17692116.300000001,14294840.35,13071234.57,11087031.84,9419928.0899999999,{"$f":"SUM(H371:S371)","v":173631009.03}]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":949888}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":649}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":950538}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":89}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":89}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":357}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":367}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":950994}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27646}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27673}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27682}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":978587}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":977534}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1142}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":978211}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":93}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":372}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":950994}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27682}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":978676}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":935782.66666666663}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":605.16666666666663}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":936388.83333333326}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":88.916666666666671}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":88.916666666666671}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":9.0833333333333339}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":356.41666666666669}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":366.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":936844.24999999988}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27497.333333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26.166666666666668}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27524.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27533.5}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":964288.83333333326}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":963280}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1097.7499999998836}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":963913.33333333326}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":92.916666666666671}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":371.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":936844.24999999988}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27533.5}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":964377.74999999988}]

{"sheet":"Other Rev","index":22,"n_rows":148,"n_cols":13,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[]
[null,null,null,null,null,null,null,null,null,null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev June 2015","QGC Other Rev June 2015",null,"QGC Other Rev June 2015",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,3336386.1539381999,3336386.1539381999,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M14,FALSE)","v":3336386.1539381999},{"$f":"+K15-H15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,124618.47606179994,124618.47606179994,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M15,FALSE)","v":124618.47606179994},0,11]
[376,null,null,"Total",null,null,null,3461004.6300000004,3461004.6300000004,null,3461004.6300000004,0,12]
[377,null,null,null,null,null,null,null,null,null,0,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2089235.9299999997,2089235.9299999997,null,2089235.9299999997,0,15]
[380,null,null,"Wyoming",null,"G",null,98504.87,98504.87,null,98504.87,0,16]
[381,null,null,"Total",null,null,null,2187740.7999999998,2187740.7999999998,null,2187740.7999999998,0,17]
[382,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,0,0,null,0,0,20]
[385,null,null,"Wyoming",null,"G",null,0,0,null,0,0,21]
[386,null,null,"Total",null,null,null,0,0,null,0,0,22]
[387,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,5828.18,5828.18,null,5828.18,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,5828.18,5828.18,null,5828.18,0,27]
[392,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,3176.8900000000003,3176.8900000000003,null,3176.8900000000003,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,3176.8900000000003,3176.8900000000003,null,3176.8900000000003,0,32]
[397,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2325621,2325621,null,2325621,0,35]
[400,null,null,"Wyoming",null,"G",null,10200,10200,null,10200,0,36]
[401,null,null,"Total",null,null,null,2335821,2335821,null,2335821,0,37]
[402,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M46,FALSE)","v":0},{"$f":"+K47-H47","v":0},42]
[407,null,null,null,null,null,null,null,null,null,0,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,0,0,44]
[409,null,null,"Utah",null,"G",null,160960,160960,null,160960,0,45]
[410,null,null,"Wyoming",null,"G",null,4220,4220,null,4220,0,46]
[411,null,null,"Total",null,null,null,165180,165180,null,165180,0,47]
[412,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,null,0,0,57]
[422,null,null,null,null,null,null,null,null,null,0,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,null,0,0,{"$f":"+M66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M78,FALSE)","v":0},{"$f":"+K79-H79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,null,0,0,77]
[442,null,null,null,null,null,null,null,null,null,0,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,null,0,0,82]
[447,null,null,null,null,null,null,null,null,null,0,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,0,0,84]
[449,null,null,"Utah",null,"G",null,6408.2800000000007,6408.2800000000007,null,6408.2800000000007,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,6408.2800000000007,6408.2800000000007,null,6408.2800000000007,0,87]
[452,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,7021687.3086391995,7021687.3086391995,null,7021687.3086391995,0,90]
[455,null,null,"Wyoming",null,"PT",null,268060.65136080002,268060.65136080002,null,268060.65136080002,0,91]
[456,null,null,"Total",null,null,null,7289747.9600000009,7289747.9600000009,null,7289747.9600000009,0,92]
[457,null,null,null,null,null,null,null,null,null,0,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,1781025.4377721001,1781025.4377721001,null,1781025.4377721001,0,100]
[465,null,null,"Wyoming",null,"PT",null,64185.162227899971,64185.162227899971,null,64185.162227899971,0,101]
[466,null,null,"Total",null,null,null,1845210.5999999999,1845210.5999999999,null,1845210.5999999999,0,102]
[467,null,null,null,null,null,null,null,null,null,0,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,null,{"$f":"HLOOKUP($K$7,OtherRevScenarios,M110,FALSE)","v":0},{"$f":"+K111-H111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-281274.90482100006,-281274.90482100006,null,-281274.90482100006,0,110]
[475,null,null,"Wyoming",null,"G",null,-9426.5551789999918,-9426.5551789999918,null,-9426.5551789999918,0,111]
[476,null,null,"Total",null,null,null,-290701.45999999996,-290701.45999999996,null,-290701.45999999996,0,112]
[477,null,null,null,null,null,null,null,null,null,0,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,14704335.9027078,14704335.9027078,null,14704335.9027078,0,115]
[480,null,null,"Wyoming",null,"PT",null,553439.07729220041,553439.07729220041,null,553439.07729220041,0,116]
[481,null,null,"Total",null,null,null,15257774.98,15257774.98,null,15257774.98,0,117]
[482,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,-140702.63615999999,-140702.63615999999,null,-140702.63615999999,0,120]
[485,null,null,"Wyoming",null,"PT",null,-5789.3638400000054,-5789.3638400000054,null,-5789.3638400000054,0,121]
[486,null,null,"Total",null,null,null,-146492,-146492,null,-146492,0,122]
[487,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,null,0,0,{"$f":"+M130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":26421457.2620763},{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":26421457.2620763},null,26421457.2620763,{"$f":"+K136-H136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":4591230.2799999993},{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":4591230.2799999993},null,4591230.2799999993,{"$f":"+K137-H137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"H15+H20+H25+H30+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":31012687.542076301},{"$f":"I15+I20+I25+I30+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I125+I130","v":31012687.542076301},null,31012687.542076301,{"$f":"+K138-H138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":1004514.0031027003},{"$f":"+I126+I121+I106+I96+I16","v":1004514.0031027003},null,1004514.0031027003,{"$f":"+K140-H140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":103498.31482100001},{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":103498.31482100001},null,103498.31482100001,{"$f":"+K141-H141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"H16+H21+H26+H31+H36+H41+H46+H51+H56+H61+H66+H71+H76+H81+H86+H91+H96+H101+H106+H111+H116+H121+H126+H131","v":1108012.3179237002},{"$f":"I16+I21+I26+I31+I36+I41+I46+I51+I56+I61+I66+I71+I76+I81+I86+I91+I96+I101+I106+I111+I116+I121+I126+I131","v":1108012.3179237002},null,1108012.3179237002,{"$f":"+K142-H142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":32120699.859999999},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":32120699.859999999},null,{"$f":"K17+K22+K27+K32+K37+K42+K47+K52+K57+K62+K67+K72+K77+K82+K87+K92+K97+K102+K107+K112+K117+K122+K127+K132","v":32120699.859999999},{"$f":"+K144-H144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":4694728.5948209995},{"$f":"+I137+I141","v":4694728.5948209995},null,null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"Utah Allocation","index":23,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Questar Gas Company"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - JUN 2015 Adjusted Avg Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Jun-2015"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1109+'ROR-Model'!I1120","v":74930144.209709987},{"$f":"'ROR-Model'!I1111+'ROR-Model'!I1122","v":1923071537.903167},{"$f":"'ROR-Model'!I1110+'ROR-Model'!I1121","v":68157175.596916661},{"$f":"SUM(B10:E10)","v":2066158857.7097936}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72126532.519597083},{"$f":"$C10*E46","v":2803611.6901129028},{"$f":"SUM(D12:E12)","v":74930144.209709987}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":1995198070.4227641},{"$f":"E10+E12","v":70960787.287029564},{"$f":"SUM(D15:E15)","v":2066158857.7097936}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.9656556963070666},{"$f":"+E$15/$F$15","v":3.4344303692933426E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1062+'ROR-Model'!I1073+'ROR-Model'!I1079+'ROR-Model'!I1085+'ROR-Model'!I1096+'ROR-Model'!I1123+'ROR-Model'!I1130+'ROR-Model'!I1137+'ROR-Model'!I1230","v":-138992276.95291659},{"$f":"'ROR-Model'!I1268","v":3366652.1631737547},{"$f":"'ROR-Model'!I1229+'ROR-Model'!I1122+'ROR-Model'!I1129+'ROR-Model'!I1136+'ROR-Model'!I1044+'ROR-Model'!I1049+'ROR-Model'!I1055+'ROR-Model'!I1061+'ROR-Model'!I1067+'ROR-Model'!I1072+'ROR-Model'!I1078+'ROR-Model'!I1084+'ROR-Model'!I1090+'ROR-Model'!I1095+'ROR-Model'!I1101+'ROR-Model'!I1111","v":1147680093.3097434},{"$f":"'ROR-Model'!I1228+'ROR-Model'!I1121+'ROR-Model'!I1128+'ROR-Model'!I1135+'ROR-Model'!I1043+'ROR-Model'!I1048+'ROR-Model'!I1054+'ROR-Model'!I1060+'ROR-Model'!I1066+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1110","v":36536812.319923587},{"$f":"SUM(B25:E25)","v":1048591280.8399242}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-134218683.98227331},{"$f":"$B25*E$18","v":-4773592.9706432791},{"$f":"SUM(B27:E27)","v":-138992276.95291659}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":3240684.3639553105},{"$f":"$C25*E$46","v":125967.79921844439},{"$f":"SUM(B29:E29)","v":3366652.1631737547}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":1016702093.6914253},{"$f":"SUM(E25:E30)","v":31889187.148498755},{"$f":"SUM(B32:E32)","v":1048591280.8399241}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.96958854442986075},{"$f":"+E$32/$F$32","v":3.0411455570139245E-2},{"$f":"SUM(D35:E35)","v":1}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"'ROR-Model'!I205+'ROR-Model'!I234","v":90945264.310000002},{"$f":"'ROR-Model'!I329+'ROR-Model'!I357","v":3535109.72},{"$f":"SUM(D43:E43)","v":94480374.030000001}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.9625836608259245},{"$f":"E$43/$F$43","v":3.7416339174075559E-2},{"$f":"SUM(D46:E46)","v":1}]